[FGV] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -96.3%
YoY- -21.9%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 13,467,261 13,644,458 14,080,080 14,410,864 16,974,713 16,927,785 17,093,700 -14.66%
PBT -1,041,554 -1,198,876 25,482 100,228 411,534 221,346 111,948 -
Tax -100,569 -6,725 -6,282 -66,352 -203,488 -157,989 -118,502 -10.33%
NP -1,142,123 -1,205,601 19,200 33,876 208,046 63,357 -6,554 2990.68%
-
NP to SH -1,079,952 -1,161,537 -43,794 5,320 143,727 89,538 56,764 -
-
Tax Rate - - 24.65% 66.20% 49.45% 71.38% 105.85% -
Total Cost 14,609,384 14,850,059 14,060,880 14,376,988 16,766,667 16,864,428 17,100,254 -9.93%
-
Net Worth 4,450,745 4,742,597 5,581,672 5,581,672 5,618,153 5,764,080 5,727,598 -15.43%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 182,407 243,210 - -
Div Payout % - - - - 126.91% 271.63% - -
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 4,450,745 4,742,597 5,581,672 5,581,672 5,618,153 5,764,080 5,727,598 -15.43%
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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -8.48% -8.84% 0.14% 0.24% 1.23% 0.37% -0.04% -
ROE -24.26% -24.49% -0.78% 0.10% 2.56% 1.55% 0.99% -
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 369.15 374.01 385.95 395.02 465.30 464.01 468.56 -14.66%
EPS -29.60 -31.87 -1.20 0.16 3.90 2.40 1.60 -
DPS 0.00 0.00 0.00 0.00 5.00 6.67 0.00 -
NAPS 1.22 1.30 1.53 1.53 1.54 1.58 1.57 -15.43%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 369.15 374.01 385.95 395.02 465.30 464.01 468.56 -14.66%
EPS -29.60 -31.87 -1.20 0.16 3.90 2.40 1.60 -
DPS 0.00 0.00 0.00 0.00 5.00 6.67 0.00 -
NAPS 1.22 1.30 1.53 1.53 1.54 1.58 1.57 -15.43%
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 0.715 1.55 1.51 1.70 1.69 1.69 1.71 -
P/RPS 0.19 0.41 0.39 0.43 0.36 0.36 0.36 -34.61%
P/EPS -2.42 -4.87 -125.79 1,165.76 42.90 68.86 109.90 -
EY -41.40 -20.54 -0.79 0.09 2.33 1.45 0.91 -
DY 0.00 0.00 0.00 0.00 2.96 3.94 0.00 -
P/NAPS 0.59 1.19 0.99 1.11 1.10 1.07 1.09 -33.50%
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 28/02/19 28/11/18 28/08/18 28/05/18 23/02/18 23/11/17 30/08/17 -
Price 1.12 0.93 1.65 1.62 1.99 1.84 1.55 -
P/RPS 0.30 0.25 0.43 0.41 0.43 0.40 0.33 -6.14%
P/EPS -3.78 -2.92 -137.45 1,110.90 50.51 74.97 99.62 -
EY -26.43 -34.24 -0.73 0.09 1.98 1.33 1.00 -
DY 0.00 0.00 0.00 0.00 2.51 3.62 0.00 -
P/NAPS 0.92 0.72 1.08 1.06 1.29 1.16 0.99 -4.75%

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