[FCW] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -171.22%
YoY- -193.45%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 36,835 35,806 36,858 37,928 35,504 34,165 36,564 0.49%
PBT 5,552 3,169 -1,560 -6,948 7,334 9,308 6,478 -9.78%
Tax -2,194 -662 -790 -620 4,382 -622 -740 106.51%
NP 3,358 2,506 -2,350 -7,568 11,716 8,685 5,738 -30.05%
-
NP to SH 3,034 2,133 -2,818 -7,932 11,138 8,110 4,862 -26.99%
-
Tax Rate 39.52% 20.89% - - -59.75% 6.68% 11.42% -
Total Cost 33,477 33,300 39,208 45,496 23,788 25,480 30,826 5.65%
-
Net Worth 138,307 137,151 134,539 133,094 135,618 130,355 126,373 6.20%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 138,307 137,151 134,539 133,094 135,618 130,355 126,373 6.20%
NOSH 194,799 195,121 195,694 194,411 195,218 194,967 194,480 0.10%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.12% 7.00% -6.38% -19.95% 33.00% 25.42% 15.69% -
ROE 2.19% 1.56% -2.09% -5.96% 8.21% 6.22% 3.85% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 18.91 18.35 18.83 19.51 18.19 17.52 18.80 0.39%
EPS 1.56 1.09 -1.44 -4.08 5.71 4.16 2.50 -26.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.71 0.7029 0.6875 0.6846 0.6947 0.6686 0.6498 6.09%
Adjusted Per Share Value based on latest NOSH - 194,411
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.73 14.32 14.74 15.17 14.20 13.67 14.63 0.45%
EPS 1.21 0.85 -1.13 -3.17 4.46 3.24 1.94 -27.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5532 0.5486 0.5382 0.5324 0.5425 0.5214 0.5055 6.20%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.73 0.64 0.55 0.53 0.61 0.67 0.60 -
P/RPS 3.86 3.49 2.92 2.72 3.35 3.82 3.19 13.56%
P/EPS 46.87 58.54 -38.19 -12.99 10.69 16.11 24.00 56.30%
EY 2.13 1.71 -2.62 -7.70 9.35 6.21 4.17 -36.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.91 0.80 0.77 0.88 1.00 0.92 7.82%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 25/05/12 28/02/12 22/11/11 26/08/11 25/05/11 22/02/11 -
Price 0.65 0.67 0.56 0.54 0.54 0.66 0.67 -
P/RPS 3.44 3.65 2.97 2.77 2.97 3.77 3.56 -2.26%
P/EPS 41.73 61.28 -38.89 -13.24 9.46 15.87 26.80 34.37%
EY 2.40 1.63 -2.57 -7.56 10.57 6.30 3.73 -25.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.81 0.79 0.78 0.99 1.03 -7.25%

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