[FCW] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
17-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 20.73%
YoY- 76.76%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 8,057 14,002 19,736 26,198 34,576 21,846 68,640 -30.01%
PBT 452 -1,308 -33,690 -19,291 -84,443 -27,494 -27,013 -
Tax -239 130 26 -246 368 11,448 27,013 -
NP 213 -1,178 -33,664 -19,537 -84,075 -16,046 0 -
-
NP to SH 298 -1,059 -33,664 -19,537 -84,075 -27,226 -25,255 -
-
Tax Rate 52.88% - - - - - - -
Total Cost 7,844 15,180 53,400 45,735 118,651 37,892 68,640 -30.32%
-
Net Worth 27,844 29,333 26,499 52,556 53,922 74,433 98,585 -18.99%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 27,844 29,333 26,499 52,556 53,922 74,433 98,585 -18.99%
NOSH 278,444 293,333 264,999 238,894 185,940 186,083 186,714 6.88%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.64% -8.41% -170.57% -74.57% -243.16% -73.45% 0.00% -
ROE 1.07% -3.61% -127.03% -37.17% -155.92% -36.58% -25.62% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2.89 4.77 7.45 10.97 18.60 11.74 36.76 -34.53%
EPS 0.11 -0.36 -12.70 -8.18 -45.22 -14.63 -13.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.10 0.10 0.22 0.29 0.40 0.528 -24.20%
Adjusted Per Share Value based on latest NOSH - 238,894
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3.22 5.60 7.89 10.48 13.83 8.74 27.46 -30.02%
EPS 0.12 -0.42 -13.47 -7.81 -33.63 -10.89 -10.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1114 0.1173 0.106 0.2102 0.2157 0.2977 0.3944 -18.99%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.65 1.05 1.33 3.03 1.50 2.12 2.50 -
P/RPS 22.46 22.00 17.86 27.63 8.07 18.06 6.80 22.02%
P/EPS 607.35 -290.84 -10.47 -37.05 -3.32 -14.49 -18.48 -
EY 0.16 -0.34 -9.55 -2.70 -30.14 -6.90 -5.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 10.50 13.30 13.77 5.17 5.30 4.73 5.43%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 11/05/06 27/05/05 17/05/04 27/05/03 28/05/02 28/05/01 -
Price 0.57 0.82 0.93 2.05 1.58 2.47 2.55 -
P/RPS 19.70 17.18 12.49 18.69 8.50 21.04 6.94 18.98%
P/EPS 532.60 -227.13 -7.32 -25.07 -3.49 -16.88 -18.85 -
EY 0.19 -0.44 -13.66 -3.99 -28.62 -5.92 -5.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.70 8.20 9.30 9.32 5.45 6.18 4.83 2.79%

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