[FCW] QoQ Annualized Quarter Result on 30-Jun-2010 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 27.4%
YoY- 59.78%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 34,165 36,564 38,436 19,340 14,436 9,066 5,856 224.42%
PBT 9,308 6,478 10,352 3,304 2,538 780 -11,232 -
Tax -622 -740 -896 -886 -918 0 0 -
NP 8,685 5,738 9,456 2,418 1,620 780 -11,232 -
-
NP to SH 8,110 4,862 8,488 2,368 1,858 804 -11,232 -
-
Tax Rate 6.68% 11.42% 8.66% 26.82% 36.17% 0.00% - -
Total Cost 25,480 30,826 28,980 16,922 12,816 8,286 17,088 30.55%
-
Net Worth 130,355 126,373 126,774 125,308 124,733 120,638 119,690 5.86%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 130,355 126,373 126,774 125,308 124,733 120,638 119,690 5.86%
NOSH 194,967 194,480 194,678 195,702 196,337 191,428 194,999 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 25.42% 15.69% 24.60% 12.50% 11.22% 8.60% -191.80% -
ROE 6.22% 3.85% 6.70% 1.89% 1.49% 0.67% -9.38% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 17.52 18.80 19.74 9.88 7.35 4.74 3.00 224.64%
EPS 4.16 2.50 4.36 1.21 0.95 0.42 -5.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6686 0.6498 0.6512 0.6403 0.6353 0.6302 0.6138 5.87%
Adjusted Per Share Value based on latest NOSH - 194,800
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.67 14.63 15.37 7.74 5.77 3.63 2.34 224.71%
EPS 3.24 1.94 3.40 0.95 0.74 0.32 -4.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5214 0.5055 0.5071 0.5012 0.4989 0.4826 0.4788 5.85%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.67 0.60 0.60 0.60 0.61 0.60 0.61 -
P/RPS 3.82 3.19 3.04 6.07 8.30 12.67 20.31 -67.20%
P/EPS 16.11 24.00 13.76 49.59 64.44 142.86 -10.59 -
EY 6.21 4.17 7.27 2.02 1.55 0.70 -9.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.92 0.92 0.94 0.96 0.95 0.99 0.67%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 25/11/10 24/08/10 27/05/10 23/02/10 19/11/09 -
Price 0.66 0.67 0.65 0.60 0.60 0.60 0.61 -
P/RPS 3.77 3.56 3.29 6.07 8.16 12.67 20.31 -67.49%
P/EPS 15.87 26.80 14.91 49.59 63.38 142.86 -10.59 -
EY 6.30 3.73 6.71 2.02 1.58 0.70 -9.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.03 1.00 0.94 0.94 0.95 0.99 0.00%

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