[FCW] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[FCW] FCW HOLDINGS BHD
Announcement Date
22-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -281.04%
YoY- -186.61%
Quarter Report
Latest QR
Upcoming QR
FCW's Result
FCW's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 13,620 6,879 31,868 23,681 16,470 8,285 26,696 -36.07%
PBT 3,280 1,812 166 -1,690 2,035 -118 1,571 63.13%
Tax -979 -399 -1,182 -535 -806 -416 -745 19.91%
NP 2,301 1,413 -1,016 -2,225 1,229 -534 826 97.61%
-
NP to SH 2,301 1,413 -1,013 -2,225 1,229 -534 828 97.29%
-
Tax Rate 29.85% 22.02% 712.05% - 39.61% - 47.42% -
Total Cost 11,319 5,466 32,884 25,906 15,241 8,819 25,870 -42.27%
-
Net Worth 169,995 169,995 169,995 167,495 169,995 169,995 169,995 0.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - 49,998 -
Div Payout % - - - - - - 6,038.50% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 169,995 169,995 169,995 167,495 169,995 169,995 169,995 0.00%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 16.89% 20.54% -3.19% -9.40% 7.46% -6.45% 3.09% -
ROE 1.35% 0.83% -0.60% -1.33% 0.72% -0.31% 0.49% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.45 2.75 12.75 9.47 6.59 3.31 10.68 -36.06%
EPS 0.92 0.57 -0.41 -0.89 0.49 -0.21 0.33 97.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 0.68 0.68 0.68 0.67 0.68 0.68 0.68 0.00%
Adjusted Per Share Value based on latest NOSH - 249,994
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 5.45 2.75 12.75 9.47 6.59 3.31 10.68 -36.06%
EPS 0.92 0.57 -0.41 -0.89 0.49 -0.21 0.33 97.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 20.00 -
NAPS 0.68 0.68 0.68 0.67 0.68 0.68 0.68 0.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.74 0.79 0.82 0.86 0.85 0.86 0.87 -
P/RPS 13.58 28.71 6.43 9.08 12.90 25.95 8.15 40.41%
P/EPS 80.40 139.77 -202.36 -96.63 172.90 -402.61 262.67 -54.48%
EY 1.24 0.72 -0.49 -1.03 0.58 -0.25 0.38 119.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 22.99 -
P/NAPS 1.09 1.16 1.21 1.28 1.25 1.26 1.28 -10.13%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 27/11/18 28/08/18 22/05/18 27/02/18 22/11/17 30/08/17 -
Price 0.73 0.76 0.81 0.84 0.95 0.86 0.88 -
P/RPS 13.40 27.62 6.35 8.87 14.42 25.95 8.24 38.16%
P/EPS 79.31 134.46 -199.90 -94.38 193.24 -402.61 265.69 -55.23%
EY 1.26 0.74 -0.50 -1.06 0.52 -0.25 0.38 121.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 22.73 -
P/NAPS 1.07 1.12 1.19 1.25 1.40 1.26 1.29 -11.68%

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