[FCW] QoQ TTM Result on 30-Jun-2003 [#4]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 76.78%
YoY- 77.16%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 26,198 33,311 41,062 39,563 34,576 27,945 19,447 21.95%
PBT -19,291 -24,268 -20,787 -18,893 -84,443 -79,915 -83,198 -62.22%
Tax -246 -378 -407 -633 368 596 736 -
NP -19,537 -24,646 -21,194 -19,526 -84,075 -79,319 -82,462 -61.67%
-
NP to SH -19,537 -24,646 -21,194 -19,526 -84,075 -79,319 -82,462 -61.67%
-
Tax Rate - - - - - - - -
Total Cost 45,735 57,957 62,256 59,089 118,651 107,264 101,909 -41.35%
-
Net Worth 52,556 52,667 44,656 48,361 53,922 63,062 67,254 -15.14%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 52,556 52,667 44,656 48,361 53,922 63,062 67,254 -15.14%
NOSH 238,894 219,448 186,067 186,007 185,940 185,477 186,818 17.79%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -74.57% -73.99% -51.61% -49.35% -243.16% -283.84% -424.03% -
ROE -37.17% -46.80% -47.46% -40.37% -155.92% -125.78% -122.61% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.97 15.18 22.07 21.27 18.60 15.07 10.41 3.55%
EPS -8.18 -11.23 -11.39 -10.50 -45.22 -42.76 -44.14 -67.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.24 0.24 0.26 0.29 0.34 0.36 -27.96%
Adjusted Per Share Value based on latest NOSH - 186,007
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.48 13.32 16.42 15.83 13.83 11.18 7.78 21.94%
EPS -7.81 -9.86 -8.48 -7.81 -33.63 -31.73 -32.98 -61.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2102 0.2107 0.1786 0.1934 0.2157 0.2522 0.269 -15.14%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.03 4.90 1.75 1.77 1.50 1.65 2.00 -
P/RPS 27.63 32.28 7.93 8.32 8.07 10.95 19.21 27.39%
P/EPS -37.05 -43.63 -15.36 -16.86 -3.32 -3.86 -4.53 305.41%
EY -2.70 -2.29 -6.51 -5.93 -30.14 -25.92 -22.07 -75.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.77 20.42 7.29 6.81 5.17 4.85 5.56 82.95%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 17/05/04 27/02/04 21/11/03 27/08/03 27/05/03 26/02/03 26/11/02 -
Price 2.05 3.05 1.55 2.58 1.58 1.62 1.83 -
P/RPS 18.69 20.09 7.02 12.13 8.50 10.75 17.58 4.16%
P/EPS -25.07 -27.16 -13.61 -24.58 -3.49 -3.79 -4.15 231.33%
EY -3.99 -3.68 -7.35 -4.07 -28.62 -26.40 -24.12 -69.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.32 12.71 6.46 9.92 5.45 4.76 5.08 49.81%

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