[FCW] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 239.49%
YoY- 364.61%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 29,015 20,736 13,620 6,879 31,868 23,681 16,470 46.01%
PBT 4,713 579 3,280 1,812 166 -1,690 2,035 75.31%
Tax -1,195 -1,201 -979 -399 -1,182 -535 -806 30.11%
NP 3,518 -622 2,301 1,413 -1,016 -2,225 1,229 101.99%
-
NP to SH 3,516 -622 2,301 1,413 -1,013 -2,225 1,229 101.91%
-
Tax Rate 25.36% 207.43% 29.85% 22.02% 712.05% - 39.61% -
Total Cost 25,497 21,358 11,319 5,466 32,884 25,906 15,241 41.05%
-
Net Worth 147,496 142,496 169,995 169,995 169,995 167,495 169,995 -9.05%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 24,999 24,999 - - - - - -
Div Payout % 711.02% 0.00% - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 147,496 142,496 169,995 169,995 169,995 167,495 169,995 -9.05%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.12% -3.00% 16.89% 20.54% -3.19% -9.40% 7.46% -
ROE 2.38% -0.44% 1.35% 0.83% -0.60% -1.33% 0.72% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 11.61 8.29 5.45 2.75 12.75 9.47 6.59 46.02%
EPS 1.41 -0.25 0.92 0.57 -0.41 -0.89 0.49 102.70%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.68 0.68 0.68 0.67 0.68 -9.05%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 11.61 8.29 5.45 2.75 12.75 9.47 6.59 46.02%
EPS 1.41 -0.25 0.92 0.57 -0.41 -0.89 0.49 102.70%
DPS 10.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.68 0.68 0.68 0.67 0.68 -9.05%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.65 0.715 0.74 0.79 0.82 0.86 0.85 -
P/RPS 5.60 8.62 13.58 28.71 6.43 9.08 12.90 -42.75%
P/EPS 46.22 -287.37 80.40 139.77 -202.36 -96.63 172.90 -58.60%
EY 2.16 -0.35 1.24 0.72 -0.49 -1.03 0.58 140.84%
DY 15.38 13.99 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.25 1.09 1.16 1.21 1.28 1.25 -8.19%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 29/05/19 27/02/19 27/11/18 28/08/18 22/05/18 27/02/18 -
Price 0.63 0.66 0.73 0.76 0.81 0.84 0.95 -
P/RPS 5.43 7.96 13.40 27.62 6.35 8.87 14.42 -47.94%
P/EPS 44.79 -265.27 79.31 134.46 -199.90 -94.38 193.24 -62.36%
EY 2.23 -0.38 1.26 0.74 -0.50 -1.06 0.52 164.66%
DY 15.87 15.15 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.16 1.07 1.12 1.19 1.25 1.40 -16.44%

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