[FGV] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -2552.28%
YoY- -1397.25%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 13,110,836 13,104,324 13,467,261 13,644,458 14,080,080 14,410,864 16,974,713 -15.85%
PBT -69,792 92,232 -1,041,554 -1,198,876 25,482 100,228 411,534 -
Tax -44,662 -55,520 -100,569 -6,725 -6,282 -66,352 -203,488 -63.71%
NP -114,454 36,712 -1,142,123 -1,205,601 19,200 33,876 208,046 -
-
NP to SH -111,140 -13,496 -1,079,952 -1,161,537 -43,794 5,320 143,727 -
-
Tax Rate - 60.20% - - 24.65% 66.20% 49.45% -
Total Cost 13,225,290 13,067,612 14,609,384 14,850,059 14,060,880 14,376,988 16,766,667 -14.66%
-
Net Worth 4,377,782 4,414,264 4,450,745 4,742,597 5,581,672 5,581,672 5,618,153 -15.36%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 182,407 -
Div Payout % - - - - - - 126.91% -
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 4,377,782 4,414,264 4,450,745 4,742,597 5,581,672 5,581,672 5,618,153 -15.36%
NOSH 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 3,648,152 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 -0.87% 0.28% -8.48% -8.84% 0.14% 0.24% 1.23% -
ROE -2.54% -0.31% -24.26% -24.49% -0.78% 0.10% 2.56% -
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 359.38 359.20 369.15 374.01 385.95 395.02 465.30 -15.85%
EPS -3.00 -0.36 -29.60 -31.87 -1.20 0.16 3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.20 1.21 1.22 1.30 1.53 1.53 1.54 -15.36%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 359.38 359.20 369.15 374.01 385.95 395.02 465.30 -15.85%
EPS -3.00 -0.36 -29.60 -31.87 -1.20 0.16 3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.20 1.21 1.22 1.30 1.53 1.53 1.54 -15.36%
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 1.12 1.18 0.715 1.55 1.51 1.70 1.69 -
P/RPS 0.31 0.33 0.19 0.41 0.39 0.43 0.36 -9.51%
P/EPS -36.76 -318.97 -2.42 -4.87 -125.79 1,165.76 42.90 -
EY -2.72 -0.31 -41.40 -20.54 -0.79 0.09 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.96 -
P/NAPS 0.93 0.98 0.59 1.19 0.99 1.11 1.10 -10.61%
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 28/08/19 29/05/19 28/02/19 28/11/18 28/08/18 28/05/18 23/02/18 -
Price 0.95 1.16 1.12 0.93 1.65 1.62 1.99 -
P/RPS 0.26 0.32 0.30 0.25 0.43 0.41 0.43 -28.56%
P/EPS -31.18 -313.56 -3.78 -2.92 -137.45 1,110.90 50.51 -
EY -3.21 -0.32 -26.43 -34.24 -0.73 0.09 1.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.51 -
P/NAPS 0.79 0.96 0.92 0.72 1.08 1.06 1.29 -27.94%

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