[FCW] YoY TTM 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- 74.46%
YoY- -222.34%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 26,091 21,149 29,015 31,868 26,696 26,565 26,111 -0.01%
PBT 17,815 21,931 4,713 166 1,571 6,351 5,037 23.41%
Tax -1,386 -1,237 -1,195 -1,182 -745 -1,942 49,960 -
NP 16,429 20,694 3,518 -1,016 826 4,409 54,997 -18.22%
-
NP to SH 16,431 19,246 3,516 -1,013 828 4,412 55,000 -18.22%
-
Tax Rate 7.78% 5.64% 25.36% 712.05% 47.42% 30.58% -991.86% -
Total Cost 9,662 455 25,497 32,884 25,870 22,156 -28,886 -
-
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 - - 24,999 - 49,998 7,521 12,499 -
Div Payout % - - 711.02% - 6,038.50% 170.49% 22.73% -
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 62.97% 97.85% 12.12% -3.19% 3.09% 16.60% 210.63% -
ROE 9.00% 11.49% 2.38% -0.60% 0.49% 2.01% 25.29% -
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 10.44 8.46 11.61 12.75 10.68 10.63 10.44 0.00%
EPS 6.57 7.70 1.41 -0.41 0.33 1.76 22.00 -18.22%
DPS 0.00 0.00 10.00 0.00 20.00 3.00 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 10.44 8.46 11.61 12.75 10.68 10.63 10.44 0.00%
EPS 6.57 7.70 1.41 -0.41 0.33 1.76 22.00 -18.22%
DPS 0.00 0.00 10.00 0.00 20.00 3.00 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 9.96 6.50 5.60 6.43 8.15 9.32 11.58 -2.47%
P/EPS 15.82 7.14 46.22 -202.36 262.67 56.10 5.50 19.23%
EY 6.32 14.00 2.16 -0.49 0.38 1.78 18.18 -16.13%
DY 0.00 0.00 15.38 0.00 22.99 3.03 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 10.06 7.09 5.43 6.35 8.24 9.32 10.15 -0.14%
P/EPS 15.98 7.79 44.79 -199.90 265.69 56.10 4.82 22.08%
EY 6.26 12.83 2.23 -0.50 0.38 1.78 20.76 -18.09%
DY 0.00 0.00 15.87 0.00 22.73 3.03 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