[FGV] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -1547.01%
YoY- -153.78%
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 2,783,088 13,259,012 10,104,663 6,555,418 3,276,081 13,467,261 10,233,344 -57.99%
PBT -168,158 -356,657 -396,449 -34,896 23,058 -1,041,554 -899,157 -67.26%
Tax -5,711 -14,446 -23,849 -22,331 -13,880 -100,569 -5,044 8.62%
NP -173,869 -371,103 -420,298 -57,227 9,178 -1,142,123 -904,201 -66.65%
-
NP to SH -142,349 -242,191 -317,980 -55,570 -3,374 -1,079,952 -871,153 -70.07%
-
Tax Rate - - - - 60.20% - - -
Total Cost 2,956,957 13,630,115 10,524,961 6,612,645 3,266,903 14,609,384 11,137,545 -58.65%
-
Net Worth 4,049,448 4,195,374 4,122,411 4,377,782 4,414,264 4,450,745 4,742,597 -9.98%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 72,963 - - - - - -
Div Payout % - 0.00% - - - - - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 4,049,448 4,195,374 4,122,411 4,377,782 4,414,264 4,450,745 4,742,597 -9.98%
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin -6.25% -2.80% -4.16% -0.87% 0.28% -8.48% -8.84% -
ROE -3.52% -5.77% -7.71% -1.27% -0.08% -24.26% -18.37% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 76.29 363.44 276.98 179.69 89.80 369.15 280.51 -57.98%
EPS -3.90 -6.60 -8.70 -1.50 -0.09 -29.60 -23.90 -70.10%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.15 1.13 1.20 1.21 1.22 1.30 -9.98%
Adjusted Per Share Value based on latest NOSH - 3,648,152
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 76.29 363.44 276.98 179.69 89.80 369.15 280.51 -57.98%
EPS -3.90 -6.60 -8.70 -1.50 -0.09 -29.60 -23.90 -70.10%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.15 1.13 1.20 1.21 1.22 1.30 -9.98%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.855 1.52 0.89 1.12 1.18 0.715 1.55 -
P/RPS 1.12 0.42 0.32 0.62 1.31 0.19 0.55 60.58%
P/EPS -21.91 -22.90 -10.21 -73.53 -1,275.88 -2.42 -6.49 124.87%
EY -4.56 -4.37 -9.79 -1.36 -0.08 -41.40 -15.41 -55.56%
DY 0.00 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.32 0.79 0.93 0.98 0.59 1.19 -25.16%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 28/02/20 28/11/19 28/08/19 29/05/19 28/02/19 28/11/18 -
Price 1.10 1.15 1.31 0.95 1.16 1.12 0.93 -
P/RPS 1.44 0.32 0.47 0.53 1.29 0.30 0.33 166.79%
P/EPS -28.19 -17.32 -15.03 -62.37 -1,254.26 -3.78 -3.89 274.03%
EY -3.55 -5.77 -6.65 -1.60 -0.08 -26.43 -25.68 -73.23%
DY 0.00 1.74 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.00 1.16 0.79 0.96 0.92 0.72 23.62%

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