[FCW] YoY Annualized Quarter Result on 30-Jun-2024 [#1]

Announcement Date
30-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2025
Quarter
30-Jun-2024 [#1]
Profit Trend
QoQ- -94.02%
YoY- -92.92%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/09/21 30/06/22 30/09/20 30/09/19 30/09/18 CAGR
Revenue 26,796 34,484 22,732 28,861 21,784 25,608 27,516 -0.45%
PBT 392 22,036 45,340 25,121 19,420 27,212 7,248 -39.77%
Tax -1,604 -1,516 -1,072 -1,024 -1,292 -1,172 -1,596 0.08%
NP -1,212 20,520 44,268 24,097 18,128 26,040 5,652 -
-
NP to SH 1,452 20,520 44,268 24,099 18,128 26,040 5,652 -21.03%
-
Tax Rate 409.18% 6.88% 2.36% 4.08% 6.65% 4.31% 22.02% -
Total Cost 28,008 13,964 -21,536 4,764 3,656 -432 21,864 4.39%
-
Net Worth 252,493 232,494 192,495 204,995 169,995 154,996 169,995 7.11%
Dividend
30/06/24 30/06/23 30/09/21 30/06/22 30/09/20 30/09/19 30/09/18 CAGR
Div 199 - - - - - - -
Div Payout % 13.77% - - - - - - -
Equity
30/06/24 30/06/23 30/09/21 30/06/22 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 252,493 232,494 192,495 204,995 169,995 154,996 169,995 7.11%
NOSH 249,994 249,994 249,994 249,994 249,994 249,994 249,994 0.00%
Ratio Analysis
30/06/24 30/06/23 30/09/21 30/06/22 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -4.52% 59.51% 194.74% 83.49% 83.22% 101.69% 20.54% -
ROE 0.58% 8.83% 23.00% 11.76% 10.66% 16.80% 3.32% -
Per Share
30/06/24 30/06/23 30/09/21 30/06/22 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.72 13.79 9.09 11.54 8.71 10.24 11.01 -0.46%
EPS 0.60 8.20 17.72 9.64 7.24 10.40 2.28 -20.70%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.93 0.77 0.82 0.68 0.62 0.68 7.11%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/24 30/06/23 30/09/21 30/06/22 30/09/20 30/09/19 30/09/18 CAGR
RPS 10.72 13.79 9.09 11.54 8.71 10.24 11.01 -0.46%
EPS 0.60 8.20 17.72 9.64 7.24 10.40 2.28 -20.70%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.93 0.77 0.82 0.68 0.62 0.68 7.11%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/09/21 30/06/22 30/09/20 30/09/19 30/09/18 CAGR
Date 28/06/24 30/06/23 30/09/21 30/06/22 30/09/20 30/09/19 28/09/18 -
Price 1.02 1.04 1.05 1.09 0.89 0.62 0.79 -
P/RPS 9.52 7.54 11.55 9.44 10.21 6.05 7.18 5.02%
P/EPS 175.62 12.67 5.93 11.31 12.27 5.95 34.94 32.39%
EY 0.57 7.89 16.86 8.84 8.15 16.80 2.86 -24.44%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.12 1.36 1.33 1.31 1.00 1.16 -2.37%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/09/21 30/06/22 30/09/20 30/09/19 30/09/18 CAGR
Date 30/08/24 24/08/23 29/11/21 29/08/22 26/11/20 25/11/19 27/11/18 -
Price 1.02 1.03 1.04 1.04 0.84 0.61 0.76 -
P/RPS 9.52 7.47 11.44 9.01 9.64 5.96 6.90 5.75%
P/EPS 175.62 12.55 5.87 10.79 11.58 5.86 33.62 33.28%
EY 0.57 7.97 17.03 9.27 8.63 17.08 2.97 -24.94%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 1.35 1.27 1.24 0.98 1.12 -1.78%

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