[FCW] QoQ Cumulative Quarter Result on 31-Mar-2022

Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- 53.34%
YoY- 31.72%
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 14,478 7,801 28,861 21,568 13,907 5,683 26,091 -32.40%
PBT 12,236 5,096 25,121 21,626 14,081 11,335 17,815 -22.10%
Tax -691 -430 -1,024 -893 -560 -268 -1,386 -37.04%
NP 11,545 4,666 24,097 20,733 13,521 11,067 16,429 -20.90%
-
NP to SH 11,545 4,666 24,099 20,733 13,521 11,067 16,431 -20.91%
-
Tax Rate 5.65% 8.44% 4.08% 4.13% 3.98% 2.36% 7.78% -
Total Cost 2,933 3,135 4,764 835 386 -5,384 9,662 -54.73%
-
Net Worth 217,494 209,994 204,995 202,495 194,995 192,495 182,495 12.37%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 217,494 209,994 204,995 202,495 194,995 192,495 182,495 12.37%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 79.74% 59.81% 83.49% 96.13% 97.22% 194.74% 62.97% -
ROE 5.31% 2.22% 11.76% 10.24% 6.93% 5.75% 9.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.79 3.12 11.54 8.63 5.56 2.27 10.44 -32.42%
EPS 4.62 1.87 9.64 8.29 5.41 4.43 6.57 -20.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.82 0.81 0.78 0.77 0.73 12.37%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.79 3.12 11.54 8.63 5.56 2.27 10.44 -32.42%
EPS 4.62 1.87 9.64 8.29 5.41 4.43 6.57 -20.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.82 0.81 0.78 0.77 0.73 12.37%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.04 1.04 1.09 1.04 1.04 1.05 1.04 -
P/RPS 17.96 33.33 9.44 12.05 18.70 46.19 9.96 47.98%
P/EPS 22.52 55.72 11.31 12.54 19.23 23.72 15.82 26.46%
EY 4.44 1.79 8.84 7.97 5.20 4.22 6.32 -20.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 1.33 1.28 1.33 1.36 1.42 -10.58%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 30/05/22 28/02/22 29/11/21 30/08/21 -
Price 1.04 1.04 1.04 1.10 1.10 1.04 1.05 -
P/RPS 17.96 33.33 9.01 12.75 19.77 45.75 10.06 47.01%
P/EPS 22.52 55.72 10.79 13.26 20.34 23.49 15.98 25.61%
EY 4.44 1.79 9.27 7.54 4.92 4.26 6.26 -20.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.24 1.27 1.36 1.41 1.35 1.44 -11.41%

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