[FCW] YoY Annualized Quarter Result on 30-Jun-2016 [#4]

Announcement Date
30-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -16.75%
YoY- -91.84%
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 29,015 31,868 26,696 26,565 26,111 27,342 39,409 -4.97%
PBT 4,713 166 1,571 6,351 6,385 5,490 12,857 -15.39%
Tax -1,195 -1,182 -745 -1,942 47,665 1,697 -3,882 -17.82%
NP 3,518 -1,016 826 4,409 54,050 7,187 8,975 -14.44%
-
NP to SH 3,516 -1,013 828 4,412 54,053 6,869 8,625 -13.88%
-
Tax Rate 25.36% 712.05% 47.42% 30.58% -746.52% -30.91% 30.19% -
Total Cost 25,497 32,884 25,870 22,156 -27,939 20,155 30,434 -2.90%
-
Net Worth 147,496 169,995 169,995 219,994 217,494 177,495 149,316 -0.20%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 24,999 - 49,998 3,749 12,499 3,749 - -
Div Payout % 711.02% - 6,038.50% 84.99% 23.12% 54.59% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 147,496 169,995 169,995 219,994 217,494 177,495 149,316 -0.20%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 196,469 4.09%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 12.12% -3.19% 3.09% 16.60% 207.00% 26.29% 22.77% -
ROE 2.38% -0.60% 0.49% 2.01% 24.85% 3.87% 5.78% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 11.61 12.75 10.68 10.63 10.44 10.94 20.06 -8.70%
EPS 1.41 -0.41 0.33 1.76 21.62 2.75 4.39 -17.23%
DPS 10.00 0.00 20.00 1.50 5.00 1.50 0.00 -
NAPS 0.59 0.68 0.68 0.88 0.87 0.71 0.76 -4.13%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 11.61 12.75 10.68 10.63 10.44 10.94 15.76 -4.96%
EPS 1.41 -0.41 0.33 1.76 21.62 2.75 3.45 -13.84%
DPS 10.00 0.00 20.00 1.50 5.00 1.50 0.00 -
NAPS 0.59 0.68 0.68 0.88 0.87 0.71 0.5973 -0.20%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.65 0.82 0.87 0.99 1.21 0.985 0.745 -
P/RPS 5.60 6.43 8.15 9.32 11.58 9.01 3.71 7.09%
P/EPS 46.22 -202.36 262.67 56.10 5.60 35.85 16.97 18.16%
EY 2.16 -0.49 0.38 1.78 17.87 2.79 5.89 -15.38%
DY 15.38 0.00 22.99 1.52 4.13 1.52 0.00 -
P/NAPS 1.10 1.21 1.28 1.13 1.39 1.39 0.98 1.94%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 28/08/18 30/08/17 30/08/16 26/08/15 26/08/14 27/08/13 -
Price 0.63 0.81 0.88 0.99 1.06 1.33 0.805 -
P/RPS 5.43 6.35 8.24 9.32 10.15 12.16 4.01 5.17%
P/EPS 44.79 -199.90 265.69 56.10 4.90 48.40 18.34 16.03%
EY 2.23 -0.50 0.38 1.78 20.40 2.07 5.45 -13.83%
DY 15.87 0.00 22.73 1.52 4.72 1.13 0.00 -
P/NAPS 1.07 1.19 1.29 1.13 1.22 1.87 1.06 0.15%

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