[FCW] YoY TTM Result on 30-Sep-2014 [#1]

Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 703.68%
YoY- 579.99%
Quarter Report
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 27,102 28,119 25,816 27,063 33,188 35,222 35,377 -4.33%
PBT -703 9,582 3,282 5,093 9,258 8,336 3,009 -
Tax -514 -2,499 211 50,637 -762 -785 4,451 -
NP -1,217 7,083 3,493 55,730 8,496 7,551 7,460 -
-
NP to SH -1,215 7,086 3,557 55,446 8,154 7,247 7,034 -
-
Tax Rate - 26.08% -6.43% -994.25% 8.23% 9.42% -147.92% -
Total Cost 28,319 21,036 22,323 -28,667 24,692 27,671 27,917 0.23%
-
Net Worth 169,995 221,319 217,494 227,494 150,535 140,778 133,094 4.15%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 57,821 12,499 - - - - -
Div Payout % - 816.00% 351.41% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 169,995 221,319 217,494 227,494 150,535 140,778 133,094 4.15%
NOSH 249,994 249,994 249,994 249,994 198,073 195,526 194,411 4.27%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -4.49% 25.19% 13.53% 205.93% 25.60% 21.44% 21.09% -
ROE -0.71% 3.20% 1.64% 24.37% 5.42% 5.15% 5.28% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.84 11.18 10.33 10.83 16.76 18.01 18.20 -8.26%
EPS -0.49 2.82 1.42 22.18 4.12 3.71 3.62 -
DPS 0.00 23.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.88 0.87 0.91 0.76 0.72 0.6846 -0.11%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.84 11.25 10.33 10.83 13.28 14.09 14.15 -4.34%
EPS -0.49 2.83 1.42 22.18 3.26 2.90 2.81 -
DPS 0.00 23.13 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.8853 0.87 0.91 0.6022 0.5631 0.5324 4.15%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.86 1.30 1.06 1.63 1.10 0.63 0.53 -
P/RPS 7.93 11.63 10.26 15.06 6.57 3.50 2.91 18.16%
P/EPS -176.95 46.14 74.50 7.35 26.72 17.00 14.65 -
EY -0.57 2.17 1.34 13.61 3.74 5.88 6.83 -
DY 0.00 17.69 4.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.48 1.22 1.79 1.45 0.87 0.77 8.54%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 25/11/16 27/11/15 20/11/14 29/11/13 29/11/12 22/11/11 -
Price 0.86 0.94 1.04 1.56 0.85 0.66 0.54 -
P/RPS 7.93 8.41 10.07 14.41 5.07 3.66 2.97 17.76%
P/EPS -176.95 33.36 73.09 7.03 20.65 17.81 14.92 -
EY -0.57 3.00 1.37 14.22 4.84 5.62 6.70 -
DY 0.00 24.47 4.81 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.07 1.20 1.71 1.12 0.92 0.79 8.08%

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