[FCW] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -32.65%
YoY- 144.2%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 6,699 8,621 5,683 5,446 6,402 6,879 8,285 -3.09%
PBT 98 5,509 11,335 4,855 6,803 1,812 -118 -
Tax -401 -379 -268 -323 -293 -399 -416 -0.54%
NP -303 5,130 11,067 4,532 6,510 1,413 -534 -8.04%
-
NP to SH 363 5,130 11,067 4,532 6,510 1,413 -534 -
-
Tax Rate 409.18% 6.88% 2.36% 6.65% 4.31% 22.02% - -
Total Cost 7,002 3,491 -5,384 914 -108 5,466 8,819 -3.35%
-
Net Worth 252,493 232,494 192,495 169,995 154,996 169,995 169,995 6.03%
Dividend
30/06/24 30/06/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 49 - - - - - - -
Div Payout % 13.77% - - - - - - -
Equity
30/06/24 30/06/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 252,493 232,494 192,495 169,995 154,996 169,995 169,995 6.03%
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 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -4.52% 59.51% 194.74% 83.22% 101.69% 20.54% -6.45% -
ROE 0.14% 2.21% 5.75% 2.67% 4.20% 0.83% -0.31% -
Per Share
30/06/24 30/06/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.68 3.45 2.27 2.18 2.56 2.75 3.31 -3.07%
EPS 0.15 2.05 4.43 1.81 2.60 0.57 -0.21 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.93 0.77 0.68 0.62 0.68 0.68 6.03%
Adjusted Per Share Value based on latest NOSH - 249,994
30/06/24 30/06/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.68 3.45 2.27 2.18 2.56 2.75 3.31 -3.07%
EPS 0.15 2.05 4.43 1.81 2.60 0.57 -0.21 -
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.93 0.77 0.68 0.62 0.68 0.68 6.03%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/06/24 30/06/23 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.02 1.04 1.05 0.89 0.62 0.79 0.86 -
P/RPS 38.06 30.16 46.19 40.85 24.21 28.71 25.95 5.83%
P/EPS 702.46 50.68 23.72 49.09 23.81 139.77 -402.61 -
EY 0.14 1.97 4.22 2.04 4.20 0.72 -0.25 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.12 1.36 1.31 1.00 1.16 1.26 -3.22%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 30/08/24 24/08/23 29/11/21 26/11/20 25/11/19 27/11/18 22/11/17 -
Price 1.02 1.03 1.04 0.84 0.61 0.76 0.86 -
P/RPS 38.06 29.87 45.75 38.56 23.82 27.62 25.95 5.83%
P/EPS 702.46 50.19 23.49 46.34 23.42 134.46 -402.61 -
EY 0.14 1.99 4.26 2.16 4.27 0.74 -0.25 -
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 1.35 1.24 0.98 1.12 1.26 -3.22%

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