[FCW] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 55.33%
YoY- 212.41%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 11,254 8,450 7,649 7,868 9,981 8,426 8,947 16.54%
PBT 2,791 4,656 1,063 1,046 3,176 3,157 957 104.25%
Tax -3,601 782 983 1,254 -1,697 -102 -240 509.33%
NP -810 5,438 2,046 2,300 1,479 3,055 717 -
-
NP to SH -957 5,365 1,988 2,229 1,435 3,009 574 -
-
Tax Rate 129.02% -16.80% -92.47% -119.89% 53.43% 3.23% 25.08% -
Total Cost 12,064 3,012 5,603 5,568 8,502 5,371 8,230 29.07%
-
Net Worth 148,432 148,810 162,654 140,778 138,182 137,339 136,077 5.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 148,432 148,810 162,654 140,778 138,182 137,339 136,077 5.97%
NOSH 195,306 195,802 225,909 195,526 194,623 195,389 197,931 -0.88%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -7.20% 64.36% 26.75% 29.23% 14.82% 36.26% 8.01% -
ROE -0.64% 3.61% 1.22% 1.58% 1.04% 2.19% 0.42% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.76 4.32 3.39 4.02 5.13 4.31 4.52 17.55%
EPS -0.49 2.74 0.88 1.14 0.55 1.54 0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.72 0.72 0.71 0.7029 0.6875 6.91%
Adjusted Per Share Value based on latest NOSH - 195,526
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 4.50 3.38 3.06 3.15 3.99 3.37 3.58 16.48%
EPS -0.38 2.15 0.80 0.89 0.57 1.20 0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5937 0.5953 0.6506 0.5631 0.5527 0.5494 0.5443 5.96%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.745 0.74 0.77 0.63 0.73 0.64 0.55 -
P/RPS 12.93 17.15 22.74 15.66 14.23 14.84 12.17 4.12%
P/EPS -152.04 27.01 87.50 55.26 99.01 41.56 189.66 -
EY -0.66 3.70 1.14 1.81 1.01 2.41 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.97 1.07 0.87 1.03 0.91 0.80 14.50%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 30/05/13 21/02/13 29/11/12 30/08/12 25/05/12 28/02/12 -
Price 0.805 0.76 0.755 0.66 0.65 0.67 0.56 -
P/RPS 13.97 17.61 22.30 16.40 12.67 15.54 12.39 8.33%
P/EPS -164.29 27.74 85.80 57.89 88.16 43.51 193.10 -
EY -0.61 3.61 1.17 1.73 1.13 2.30 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.00 1.05 0.92 0.92 0.95 0.81 19.66%

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