[FCW] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 58.81%
YoY- -17.77%
Quarter Report
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 13,907 5,683 26,091 19,173 12,145 5,446 21,149 -24.32%
PBT 14,081 11,335 17,815 16,876 10,695 4,855 23,702 -29.26%
Tax -560 -268 -1,386 -1,136 -784 -323 -1,237 -40.95%
NP 13,521 11,067 16,429 15,740 9,911 4,532 22,465 -28.64%
-
NP to SH 13,521 11,067 16,431 15,740 9,911 4,532 19,246 -20.92%
-
Tax Rate 3.98% 2.36% 7.78% 6.73% 7.33% 6.65% 5.22% -
Total Cost 386 -5,384 9,662 3,433 2,234 914 -1,316 -
-
Net Worth 194,995 192,495 182,495 179,995 174,995 169,995 167,495 10.63%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 194,995 192,495 182,495 179,995 174,995 169,995 167,495 10.63%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 97.22% 194.74% 62.97% 82.09% 81.61% 83.22% 106.22% -
ROE 6.93% 5.75% 9.00% 8.74% 5.66% 2.67% 11.49% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.56 2.27 10.44 7.67 4.86 2.18 8.46 -24.35%
EPS 5.41 4.43 6.57 6.30 3.96 1.81 7.70 -20.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.73 0.72 0.70 0.68 0.67 10.63%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 5.56 2.27 10.44 7.67 4.86 2.18 8.46 -24.35%
EPS 5.41 4.43 6.57 6.30 3.96 1.81 7.70 -20.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.73 0.72 0.70 0.68 0.67 10.63%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.04 1.05 1.04 1.04 1.01 0.89 0.55 -
P/RPS 18.70 46.19 9.96 13.56 20.79 40.85 6.50 101.89%
P/EPS 19.23 23.72 15.82 16.52 25.48 49.09 7.14 93.22%
EY 5.20 4.22 6.32 6.05 3.93 2.04 14.00 -48.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.36 1.42 1.44 1.44 1.31 0.82 37.92%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 30/08/21 28/05/21 26/02/21 26/11/20 27/08/20 -
Price 1.10 1.04 1.05 1.05 1.01 0.84 0.60 -
P/RPS 19.77 45.75 10.06 13.69 20.79 38.56 7.09 97.74%
P/EPS 20.34 23.49 15.98 16.68 25.48 46.34 7.79 89.28%
EY 4.92 4.26 6.26 6.00 3.93 2.16 12.83 -47.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.35 1.44 1.46 1.44 1.24 0.90 34.78%

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