[FCW] QoQ Cumulative Quarter Result on 31-Mar-2023

Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023
Profit Trend
QoQ- 77.93%
YoY- -0.92%
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 22,366 15,864 8,621 21,620 14,478 7,801 28,861 -15.59%
PBT 18,194 11,513 5,509 21,046 12,236 5,096 25,121 -19.30%
Tax -984 -700 -379 -504 -691 -430 -1,024 -2.61%
NP 17,210 10,813 5,130 20,542 11,545 4,666 24,097 -20.05%
-
NP to SH 17,949 10,813 5,130 20,542 11,545 4,666 24,099 -17.78%
-
Tax Rate 5.41% 6.08% 6.88% 2.39% 5.65% 8.44% 4.08% -
Total Cost 5,156 5,051 3,491 1,078 2,933 3,135 4,764 5.39%
-
Net Worth 247,494 239,994 232,494 227,494 217,494 209,994 204,995 13.34%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 247,494 239,994 232,494 227,494 217,494 209,994 204,995 13.34%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 76.95% 68.16% 59.51% 95.01% 79.74% 59.81% 83.49% -
ROE 7.25% 4.51% 2.21% 9.03% 5.31% 2.22% 11.76% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 8.95 6.35 3.45 8.65 5.79 3.12 11.54 -15.54%
EPS 7.18 4.33 2.05 8.22 4.62 1.87 9.64 -17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.96 0.93 0.91 0.87 0.84 0.82 13.34%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 8.95 6.35 3.45 8.65 5.79 3.12 11.54 -15.54%
EPS 7.18 4.33 2.05 8.22 4.62 1.87 9.64 -17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.96 0.93 0.91 0.87 0.84 0.82 13.34%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.03 1.03 1.04 1.04 1.04 1.04 1.09 -
P/RPS 11.51 16.23 30.16 12.03 17.96 33.33 9.44 14.08%
P/EPS 14.35 23.81 50.68 12.66 22.52 55.72 11.31 17.14%
EY 6.97 4.20 1.97 7.90 4.44 1.79 8.84 -14.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.07 1.12 1.14 1.20 1.24 1.33 -15.08%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 28/11/23 24/08/23 30/05/23 28/02/23 29/11/22 29/08/22 -
Price 1.03 1.03 1.03 1.05 1.04 1.04 1.04 -
P/RPS 11.51 16.23 29.87 12.14 17.96 33.33 9.01 17.68%
P/EPS 14.35 23.81 50.19 12.78 22.52 55.72 10.79 20.87%
EY 6.97 4.20 1.99 7.83 4.44 1.79 9.27 -17.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.07 1.11 1.15 1.20 1.24 1.27 -12.43%

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