[FCW] YoY Quarter Result on 30-Jun-2018 [#4]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 135.09%
YoY- 169.62%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 6,918 4,495 8,279 8,187 6,717 7,777 7,800 -1.97%
PBT 939 332 4,134 1,856 -1,835 1,204 3,049 -17.80%
Tax -250 -226 6 -647 92 -770 -2,017 -29.36%
NP 689 106 4,140 1,209 -1,743 434 1,032 -6.50%
-
NP to SH 691 104 4,138 1,212 -1,741 437 1,035 -6.50%
-
Tax Rate 26.62% 68.07% -0.15% 34.86% - 63.95% 66.15% -
Total Cost 6,229 4,389 4,139 6,978 8,460 7,343 6,768 -1.37%
-
Net Worth 182,495 167,495 147,496 169,995 169,995 219,994 217,494 -2.87%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 12,499 -
Div Payout % - - - - - - 1,207.70% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 182,495 167,495 147,496 169,995 169,995 219,994 217,494 -2.87%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 9.96% 2.36% 50.01% 14.77% -25.95% 5.58% 13.23% -
ROE 0.38% 0.06% 2.81% 0.71% -1.02% 0.20% 0.48% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.77 1.80 3.31 3.27 2.69 3.11 3.12 -1.96%
EPS 0.28 0.04 1.66 0.48 -0.70 0.17 0.41 -6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.73 0.67 0.59 0.68 0.68 0.88 0.87 -2.87%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 2.77 1.80 3.31 3.27 2.69 3.11 3.12 -1.96%
EPS 0.28 0.04 1.66 0.48 -0.70 0.17 0.41 -6.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.73 0.67 0.59 0.68 0.68 0.88 0.87 -2.87%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.04 0.55 0.65 0.82 0.87 0.99 1.21 -
P/RPS 37.58 30.59 19.63 25.04 32.38 31.82 38.78 -0.52%
P/EPS 376.26 1,322.08 39.27 169.14 -124.93 566.35 292.26 4.29%
EY 0.27 0.08 2.55 0.59 -0.80 0.18 0.34 -3.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.13 -
P/NAPS 1.42 0.82 1.10 1.21 1.28 1.13 1.39 0.35%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 27/08/20 29/08/19 28/08/18 30/08/17 30/08/16 26/08/15 -
Price 1.05 0.60 0.63 0.81 0.88 0.99 1.06 -
P/RPS 37.94 33.37 19.02 24.73 32.75 31.82 33.97 1.85%
P/EPS 379.88 1,442.27 38.06 167.08 -126.36 566.35 256.03 6.79%
EY 0.26 0.07 2.63 0.60 -0.79 0.18 0.39 -6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.72 -
P/NAPS 1.44 0.90 1.07 1.19 1.29 1.13 1.22 2.79%

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