[FCW] QoQ Cumulative Quarter Result on 31-Dec-2023 [#3]

Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 65.99%
YoY- 55.47%
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 13,481 6,699 28,488 22,366 15,864 8,621 21,620 -26.95%
PBT 582 98 24,085 18,194 11,513 5,509 21,046 -90.79%
Tax -753 -401 -1,068 -984 -700 -379 -504 30.59%
NP -171 -303 23,017 17,210 10,813 5,130 20,542 -
-
NP to SH 988 363 24,292 17,949 10,813 5,130 20,542 -86.70%
-
Tax Rate 129.38% 409.18% 4.43% 5.41% 6.08% 6.88% 2.39% -
Total Cost 13,652 7,002 5,471 5,156 5,051 3,491 1,078 440.80%
-
Net Worth 249,469 252,493 252,493 247,494 239,994 232,494 227,494 6.32%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 4,939 49 - - - - - -
Div Payout % 500.00% 13.77% - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 249,469 252,493 252,493 247,494 239,994 232,494 227,494 6.32%
NOSH 246,999 249,994 249,994 249,994 249,994 249,994 249,994 -0.79%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -1.27% -4.52% 80.80% 76.95% 68.16% 59.51% 95.01% -
ROE 0.40% 0.14% 9.62% 7.25% 4.51% 2.21% 9.03% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.46 2.68 11.40 8.95 6.35 3.45 8.65 -26.35%
EPS 0.40 0.15 9.72 7.18 4.33 2.05 8.22 -86.59%
DPS 2.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.01 0.99 0.96 0.93 0.91 7.17%
Adjusted Per Share Value based on latest NOSH - 249,994
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 5.39 2.68 11.40 8.95 6.35 3.45 8.65 -26.98%
EPS 0.40 0.15 9.72 7.18 4.33 2.05 8.22 -86.59%
DPS 1.98 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9979 1.01 1.01 0.99 0.96 0.93 0.91 6.32%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.09 1.02 1.02 1.03 1.03 1.04 1.04 -
P/RPS 19.97 38.06 8.95 11.51 16.23 30.16 12.03 40.06%
P/EPS 272.50 702.46 10.50 14.35 23.81 50.68 12.66 669.47%
EY 0.37 0.14 9.53 6.97 4.20 1.97 7.90 -86.93%
DY 1.83 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.01 1.01 1.04 1.07 1.12 1.14 -3.53%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 28/11/24 30/08/24 30/05/24 27/02/24 28/11/23 24/08/23 30/05/23 -
Price 1.46 1.02 1.02 1.03 1.03 1.03 1.05 -
P/RPS 26.75 38.06 8.95 11.51 16.23 29.87 12.14 69.08%
P/EPS 365.00 702.46 10.50 14.35 23.81 50.19 12.78 828.65%
EY 0.27 0.14 9.53 6.97 4.20 1.99 7.83 -89.34%
DY 1.37 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.01 1.01 1.04 1.07 1.11 1.15 16.66%

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