[FCW] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -8.0%
YoY- 234.58%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 35,651 33,089 7,859 8,837 7,396 9,878 13,820 17.10%
PBT 3,315 6,153 -1,628 22,578 6,507 -1,021 -1,291 -
Tax 4,357 -1,256 10 13 116 -217 175 70.83%
NP 7,672 4,897 -1,618 22,591 6,623 -1,238 -1,116 -
-
NP to SH 7,299 4,397 -1,606 22,591 6,752 -1,219 -1,060 -
-
Tax Rate -131.43% 20.41% - -0.06% -1.78% - - -
Total Cost 27,979 28,192 9,477 -13,754 773 11,116 14,936 11.02%
-
Net Worth 136,077 125,492 122,602 124,463 101,250 26,523 37,000 24.22%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 136,077 125,492 122,602 124,463 101,250 26,523 37,000 24.22%
NOSH 197,931 193,125 194,545 194,931 194,712 280,370 370,000 -9.89%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 21.52% 14.80% -20.59% 255.64% 89.55% -12.53% -8.08% -
ROE 5.36% 3.50% -1.31% 18.15% 6.67% -4.60% -2.86% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 18.01 17.13 4.04 4.53 3.80 3.52 3.74 29.93%
EPS 3.69 2.28 -0.83 11.59 3.47 -0.43 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6875 0.6498 0.6302 0.6385 0.52 0.0946 0.10 37.87%
Adjusted Per Share Value based on latest NOSH - 194,931
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 14.26 13.24 3.14 3.53 2.96 3.95 5.53 17.09%
EPS 2.92 1.76 -0.64 9.04 2.70 -0.49 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5443 0.502 0.4904 0.4979 0.405 0.1061 0.148 24.22%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.55 0.60 0.60 0.49 0.90 0.70 1.02 -
P/RPS 3.05 3.50 14.85 10.81 23.69 19.87 27.31 -30.59%
P/EPS 14.91 26.35 -72.68 4.23 25.95 -161.00 -356.04 -
EY 6.70 3.79 -1.38 23.65 3.85 -0.62 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.92 0.95 0.77 1.73 7.40 10.20 -34.56%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 22/02/11 23/02/10 24/02/09 27/02/08 27/02/07 28/02/06 -
Price 0.56 0.67 0.60 0.49 0.61 0.65 1.02 -
P/RPS 3.11 3.91 14.85 10.81 16.06 18.45 27.31 -30.36%
P/EPS 15.19 29.43 -72.68 4.23 17.59 -149.50 -356.04 -
EY 6.59 3.40 -1.38 23.65 5.68 -0.67 -0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.03 0.95 0.77 1.17 6.87 10.20 -34.42%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment