[FCW] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -102.16%
YoY- -102.32%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 26,565 18,788 12,279 6,325 26,111 18,311 12,437 65.93%
PBT 6,351 5,147 1,545 -1,075 6,385 1,988 -1,025 -
Tax -1,942 -1,172 -229 -90 47,665 51,977 51,117 -
NP 4,409 3,975 1,316 -1,165 54,050 53,965 50,092 -80.24%
-
NP to SH 4,412 3,975 1,316 -1,165 54,053 53,965 50,051 -80.22%
-
Tax Rate 30.58% 22.77% 14.82% - -746.52% -2,614.54% - -
Total Cost 22,156 14,813 10,963 7,490 -27,939 -35,654 -37,655 -
-
Net Worth 219,994 219,994 219,994 217,494 217,494 229,994 227,494 -2.21%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 3,749 3,749 3,749 - 12,499 12,499 - -
Div Payout % 84.99% 94.34% 284.95% - 23.12% 23.16% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 219,994 219,994 219,994 217,494 217,494 229,994 227,494 -2.21%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 16.60% 21.16% 10.72% -18.42% 207.00% 294.71% 402.77% -
ROE 2.01% 1.81% 0.60% -0.54% 24.85% 23.46% 22.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.63 7.52 4.91 2.53 10.44 7.32 4.97 66.08%
EPS 1.76 1.59 0.53 -0.47 21.62 21.59 20.02 -80.25%
DPS 1.50 1.50 1.50 0.00 5.00 5.00 0.00 -
NAPS 0.88 0.88 0.88 0.87 0.87 0.92 0.91 -2.21%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.63 7.52 4.91 2.53 10.44 7.32 4.97 66.08%
EPS 1.76 1.59 0.53 -0.47 21.62 21.59 20.02 -80.25%
DPS 1.50 1.50 1.50 0.00 5.00 5.00 0.00 -
NAPS 0.88 0.88 0.88 0.87 0.87 0.92 0.91 -2.21%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.99 0.99 1.02 1.06 1.21 1.10 1.29 -
P/RPS 9.32 13.17 20.77 41.90 11.58 15.02 25.93 -49.47%
P/EPS 56.10 62.26 193.76 -227.46 5.60 5.10 6.44 323.92%
EY 1.78 1.61 0.52 -0.44 17.87 19.62 15.52 -76.42%
DY 1.52 1.52 1.47 0.00 4.13 4.55 0.00 -
P/NAPS 1.13 1.13 1.16 1.22 1.39 1.20 1.42 -14.13%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 25/05/16 29/02/16 27/11/15 26/08/15 21/05/15 17/02/15 -
Price 0.99 0.99 0.99 1.04 1.06 1.35 1.05 -
P/RPS 9.32 13.17 20.16 41.11 10.15 18.43 21.11 -42.04%
P/EPS 56.10 62.26 188.07 -223.17 4.90 6.25 5.24 386.46%
EY 1.78 1.61 0.53 -0.45 20.40 15.99 19.07 -79.45%
DY 1.52 1.52 1.52 0.00 4.72 3.70 0.00 -
P/NAPS 1.13 1.13 1.13 1.20 1.22 1.47 1.15 -1.16%

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