[FCW] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 0.25%
YoY- -32.0%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 37,026 23,028 18,338 16,320 17,812 18,592 54,916 -23.05%
PBT -8,316 -5,536 -86,529 -21,576 -21,544 -18,860 -23,979 -50.54%
Tax -796 -1,040 86,529 21,576 21,544 18,860 23,979 -
NP -9,112 -6,576 0 0 0 0 0 -
-
NP to SH -9,112 -6,576 -85,487 -21,394 -21,448 -18,676 -23,336 -46.48%
-
Tax Rate - - - - - - - -
Total Cost 46,138 29,604 18,338 16,320 17,812 18,592 54,916 -10.93%
-
Net Worth 63,226 67,254 67,932 74,287 79,918 83,707 87,770 -19.59%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 63,226 67,254 67,932 74,287 79,918 83,707 87,770 -19.59%
NOSH 185,959 186,818 185,760 185,717 185,857 186,015 185,796 0.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -24.61% -28.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -14.41% -9.78% -125.84% -28.80% -26.84% -22.31% -26.59% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 19.91 12.33 9.87 8.79 9.58 9.99 29.56 -23.10%
EPS -4.90 -3.52 -46.02 -11.52 -11.54 -10.04 -12.56 -46.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.34 0.36 0.3657 0.40 0.43 0.45 0.4724 -19.64%
Adjusted Per Share Value based on latest NOSH - 186,083
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 14.81 9.21 7.34 6.53 7.12 7.44 21.97 -23.06%
EPS -3.64 -2.63 -34.19 -8.56 -8.58 -7.47 -9.33 -46.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2529 0.269 0.2717 0.2971 0.3197 0.3348 0.3511 -19.59%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.65 2.00 2.40 2.12 2.65 2.22 2.53 -
P/RPS 8.29 16.23 24.31 24.13 27.65 22.21 8.56 -2.10%
P/EPS -33.67 -56.82 -5.22 -18.40 -22.96 -22.11 -20.14 40.72%
EY -2.97 -1.76 -19.18 -5.43 -4.35 -4.52 -4.96 -28.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.85 5.56 6.56 5.30 6.16 4.93 5.36 -6.43%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 26/11/02 29/08/02 28/05/02 27/02/02 29/11/01 08/10/01 -
Price 1.62 1.83 2.33 2.47 2.28 2.78 2.20 -
P/RPS 8.14 14.85 23.60 28.11 23.79 27.81 7.44 6.16%
P/EPS -33.06 -51.99 -5.06 -21.44 -19.76 -27.69 -17.52 52.52%
EY -3.02 -1.92 -19.75 -4.66 -5.06 -3.61 -5.71 -34.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.76 5.08 6.37 6.18 5.30 6.18 4.66 1.42%

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