[FCW] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -38.56%
YoY- 57.52%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 29,024 39,563 37,970 37,026 23,028 18,338 16,320 46.73%
PBT -13,112 -18,893 -18,794 -8,316 -5,536 -86,529 -21,576 -28.23%
Tax -136 -633 -717 -796 -1,040 86,529 21,576 -
NP -13,248 -19,526 -19,512 -9,112 -6,576 0 0 -
-
NP to SH -13,248 -19,526 -19,512 -9,112 -6,576 -85,487 -21,394 -27.32%
-
Tax Rate - - - - - - - -
Total Cost 42,272 59,089 57,482 46,138 29,604 18,338 16,320 88.49%
-
Net Worth 44,656 48,304 53,856 63,226 67,254 67,932 74,287 -28.75%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 44,656 48,304 53,856 63,226 67,254 67,932 74,287 -28.75%
NOSH 186,067 185,784 185,710 185,959 186,818 185,760 185,717 0.12%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -45.64% -49.35% -51.39% -24.61% -28.56% 0.00% 0.00% -
ROE -29.67% -40.42% -36.23% -14.41% -9.78% -125.84% -28.80% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 15.60 21.30 20.45 19.91 12.33 9.87 8.79 46.53%
EPS -7.12 -10.51 -9.64 -4.90 -3.52 -46.02 -11.52 -27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.26 0.29 0.34 0.36 0.3657 0.40 -28.84%
Adjusted Per Share Value based on latest NOSH - 185,477
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 11.61 15.83 15.19 14.81 9.21 7.34 6.53 46.71%
EPS -5.30 -7.81 -7.80 -3.64 -2.63 -34.19 -8.56 -27.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1786 0.1932 0.2154 0.2529 0.269 0.2717 0.2971 -28.74%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.75 1.77 1.50 1.65 2.00 2.40 2.12 -
P/RPS 11.22 8.31 7.34 8.29 16.23 24.31 24.13 -39.95%
P/EPS -24.58 -16.84 -14.28 -33.67 -56.82 -5.22 -18.40 21.27%
EY -4.07 -5.94 -7.00 -2.97 -1.76 -19.18 -5.43 -17.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.29 6.81 5.17 4.85 5.56 6.56 5.30 23.65%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 27/08/03 27/05/03 26/02/03 26/11/02 29/08/02 28/05/02 -
Price 1.55 2.58 1.58 1.62 1.83 2.33 2.47 -
P/RPS 9.94 12.12 7.73 8.14 14.85 23.60 28.11 -49.96%
P/EPS -21.77 -24.55 -15.04 -33.06 -51.99 -5.06 -21.44 1.02%
EY -4.59 -4.07 -6.65 -3.02 -1.92 -19.75 -4.66 -1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.46 9.92 5.45 4.76 5.08 6.37 6.18 2.99%

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