[FCW] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 246.77%
YoY- -29.95%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 23,967 26,855 25,624 10,827 5,607 6,913 5,480 27.85%
PBT 6,765 2,377 6,981 1,904 1,975 16,712 3,255 12.95%
Tax 3,019 -497 -467 -689 15 0 -67 -
NP 9,784 1,880 6,514 1,215 1,990 16,712 3,188 20.52%
-
NP to SH 9,582 1,600 6,083 1,394 1,990 16,712 3,260 19.66%
-
Tax Rate -44.63% 20.91% 6.69% 36.19% -0.76% 0.00% 2.06% -
Total Cost 14,183 24,975 19,110 9,612 3,617 -9,799 2,292 35.45%
-
Net Worth 148,907 137,151 130,355 124,733 123,067 113,103 27,863 32.19%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 148,907 137,151 130,355 124,733 123,067 113,103 27,863 32.19%
NOSH 195,930 195,121 194,967 196,338 195,098 195,005 278,632 -5.69%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 40.82% 7.00% 25.42% 11.22% 35.49% 241.75% 58.18% -
ROE 6.43% 1.17% 4.67% 1.12% 1.62% 14.78% 11.70% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 12.23 13.76 13.14 5.51 2.87 3.55 1.97 35.53%
EPS 4.89 0.82 3.12 0.71 1.02 8.57 1.17 26.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.7029 0.6686 0.6353 0.6308 0.58 0.10 40.17%
Adjusted Per Share Value based on latest NOSH - 194,509
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 9.59 10.74 10.25 4.33 2.24 2.77 2.19 27.87%
EPS 3.83 0.64 2.43 0.56 0.80 6.68 1.30 19.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5956 0.5486 0.5214 0.4989 0.4923 0.4524 0.1115 32.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.74 0.64 0.67 0.61 0.49 0.56 0.65 -
P/RPS 6.05 4.65 5.10 11.06 17.05 15.80 33.05 -24.62%
P/EPS 15.13 78.05 21.47 85.92 48.04 6.53 55.56 -19.47%
EY 6.61 1.28 4.66 1.16 2.08 15.30 1.80 24.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.91 1.00 0.96 0.78 0.97 6.50 -27.14%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 25/05/12 25/05/11 27/05/10 25/05/09 12/05/08 31/05/07 -
Price 0.76 0.67 0.66 0.60 0.62 0.58 0.57 -
P/RPS 6.21 4.87 5.02 10.88 21.57 16.36 28.98 -22.62%
P/EPS 15.54 81.71 21.15 84.51 60.78 6.77 48.72 -17.32%
EY 6.43 1.22 4.73 1.18 1.65 14.78 2.05 20.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.95 0.99 0.94 0.98 1.00 5.70 -25.15%

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