[FCW] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 280.88%
YoY- -22.34%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 8,616 5,706 6,121 6,899 11,254 8,450 7,649 8.28%
PBT 2,543 930 940 1,077 2,791 4,656 1,063 79.15%
Tax -2 552 428 719 -3,601 782 983 -
NP 2,541 1,482 1,368 1,796 -810 5,438 2,046 15.58%
-
NP to SH 2,376 1,453 1,339 1,731 -957 5,365 1,988 12.65%
-
Tax Rate 0.08% -59.35% -45.53% -66.76% 129.02% -16.80% -92.47% -
Total Cost 6,075 4,224 4,753 5,103 12,064 3,012 5,603 5.55%
-
Net Worth 177,495 174,995 177,495 150,535 148,432 148,810 162,654 6.01%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 2,971 - - - -
Div Payout % - - - 171.64% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 177,495 174,995 177,495 150,535 148,432 148,810 162,654 6.01%
NOSH 249,994 249,994 249,994 198,073 195,306 195,802 225,909 7.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 29.49% 25.97% 22.35% 26.03% -7.20% 64.36% 26.75% -
ROE 1.34% 0.83% 0.75% 1.15% -0.64% 3.61% 1.22% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.45 2.28 2.45 3.48 5.76 4.32 3.39 1.17%
EPS 0.95 0.57 0.53 0.88 -0.49 2.74 0.88 5.24%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.71 0.76 0.76 0.76 0.72 -0.93%
Adjusted Per Share Value based on latest NOSH - 198,073
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.45 2.28 2.45 2.76 4.50 3.38 3.06 8.34%
EPS 0.95 0.57 0.53 0.69 -0.38 2.15 0.80 12.17%
DPS 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
NAPS 0.71 0.70 0.71 0.6022 0.5937 0.5953 0.6506 6.01%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.985 0.94 0.815 1.10 0.745 0.74 0.77 -
P/RPS 28.58 41.18 33.29 31.58 12.93 17.15 22.74 16.50%
P/EPS 103.64 161.73 152.16 125.87 -152.04 27.01 87.50 11.98%
EY 0.96 0.62 0.66 0.79 -0.66 3.70 1.14 -10.85%
DY 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
P/NAPS 1.39 1.34 1.15 1.45 0.98 0.97 1.07 19.11%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 30/05/14 19/02/14 29/11/13 27/08/13 30/05/13 21/02/13 -
Price 1.33 0.965 0.975 0.85 0.805 0.76 0.755 -
P/RPS 38.59 42.28 39.82 24.40 13.97 17.61 22.30 44.28%
P/EPS 139.94 166.03 182.03 97.26 -164.29 27.74 85.80 38.68%
EY 0.71 0.60 0.55 1.03 -0.61 3.61 1.17 -28.38%
DY 0.00 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 1.87 1.38 1.37 1.12 1.06 1.00 1.05 47.08%

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