[FCW] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -24.88%
YoY- 686.91%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 31,868 26,696 26,565 26,111 27,342 39,409 36,835 -2.38%
PBT 166 1,571 6,351 6,385 5,490 12,857 5,552 -44.27%
Tax -1,182 -745 -1,942 47,665 1,697 -3,882 -2,194 -9.79%
NP -1,016 826 4,409 54,050 7,187 8,975 3,358 -
-
NP to SH -1,013 828 4,412 54,053 6,869 8,625 3,034 -
-
Tax Rate 712.05% 47.42% 30.58% -746.52% -30.91% 30.19% 39.52% -
Total Cost 32,884 25,870 22,156 -27,939 20,155 30,434 33,477 -0.29%
-
Net Worth 169,995 169,995 219,994 217,494 177,495 149,316 138,307 3.49%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 49,998 3,749 12,499 3,749 - - -
Div Payout % - 6,038.50% 84.99% 23.12% 54.59% - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 169,995 169,995 219,994 217,494 177,495 149,316 138,307 3.49%
NOSH 249,994 249,994 249,994 249,994 249,994 196,469 194,799 4.24%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -3.19% 3.09% 16.60% 207.00% 26.29% 22.77% 9.12% -
ROE -0.60% 0.49% 2.01% 24.85% 3.87% 5.78% 2.19% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.75 10.68 10.63 10.44 10.94 20.06 18.91 -6.35%
EPS -0.41 0.33 1.76 21.62 2.75 4.39 1.56 -
DPS 0.00 20.00 1.50 5.00 1.50 0.00 0.00 -
NAPS 0.68 0.68 0.88 0.87 0.71 0.76 0.71 -0.71%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 12.75 10.68 10.63 10.44 10.94 15.76 14.73 -2.37%
EPS -0.41 0.33 1.76 21.62 2.75 3.45 1.21 -
DPS 0.00 20.00 1.50 5.00 1.50 0.00 0.00 -
NAPS 0.68 0.68 0.88 0.87 0.71 0.5973 0.5532 3.49%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.82 0.87 0.99 1.21 0.985 0.745 0.73 -
P/RPS 6.43 8.15 9.32 11.58 9.01 3.71 3.86 8.87%
P/EPS -202.36 262.67 56.10 5.60 35.85 16.97 46.87 -
EY -0.49 0.38 1.78 17.87 2.79 5.89 2.13 -
DY 0.00 22.99 1.52 4.13 1.52 0.00 0.00 -
P/NAPS 1.21 1.28 1.13 1.39 1.39 0.98 1.03 2.71%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 30/08/17 30/08/16 26/08/15 26/08/14 27/08/13 30/08/12 -
Price 0.81 0.88 0.99 1.06 1.33 0.805 0.65 -
P/RPS 6.35 8.24 9.32 10.15 12.16 4.01 3.44 10.75%
P/EPS -199.90 265.69 56.10 4.90 48.40 18.34 41.73 -
EY -0.50 0.38 1.78 20.40 2.07 5.45 2.40 -
DY 0.00 22.73 1.52 4.72 1.13 0.00 0.00 -
P/NAPS 1.19 1.29 1.13 1.22 1.87 1.06 0.92 4.38%

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