[FGV] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -23.97%
YoY- -851.39%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 10,104,663 6,555,418 3,276,081 13,467,261 10,233,344 7,040,040 3,602,716 98.75%
PBT -396,449 -34,896 23,058 -1,041,554 -899,157 12,741 25,057 -
Tax -23,849 -22,331 -13,880 -100,569 -5,044 -3,141 -16,588 27.35%
NP -420,298 -57,227 9,178 -1,142,123 -904,201 9,600 8,469 -
-
NP to SH -317,980 -55,570 -3,374 -1,079,952 -871,153 -21,897 1,330 -
-
Tax Rate - - 60.20% - - 24.65% 66.20% -
Total Cost 10,524,961 6,612,645 3,266,903 14,609,384 11,137,545 7,030,440 3,594,247 104.54%
-
Net Worth 4,122,411 4,377,782 4,414,264 4,450,745 4,742,597 5,581,672 5,581,672 -18.27%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 4,122,411 4,377,782 4,414,264 4,450,745 4,742,597 5,581,672 5,581,672 -18.27%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -4.16% -0.87% 0.28% -8.48% -8.84% 0.14% 0.24% -
ROE -7.71% -1.27% -0.08% -24.26% -18.37% -0.39% 0.02% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 276.98 179.69 89.80 369.15 280.51 192.98 98.75 98.76%
EPS -8.70 -1.50 -0.09 -29.60 -23.90 -0.60 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.20 1.21 1.22 1.30 1.53 1.53 -18.27%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 276.98 179.69 89.80 369.15 280.51 192.98 98.75 98.76%
EPS -8.70 -1.50 -0.09 -29.60 -23.90 -0.60 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.20 1.21 1.22 1.30 1.53 1.53 -18.27%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.89 1.12 1.18 0.715 1.55 1.51 1.70 -
P/RPS 0.32 0.62 1.31 0.19 0.55 0.78 1.72 -67.37%
P/EPS -10.21 -73.53 -1,275.88 -2.42 -6.49 -251.57 4,663.05 -
EY -9.79 -1.36 -0.08 -41.40 -15.41 -0.40 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.93 0.98 0.59 1.19 0.99 1.11 -20.26%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 29/05/19 28/02/19 28/11/18 28/08/18 28/05/18 -
Price 1.31 0.95 1.16 1.12 0.93 1.65 1.62 -
P/RPS 0.47 0.53 1.29 0.30 0.33 0.86 1.64 -56.49%
P/EPS -15.03 -62.37 -1,254.26 -3.78 -3.89 -274.90 4,443.61 -
EY -6.65 -1.60 -0.08 -26.43 -25.68 -0.36 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.79 0.96 0.92 0.72 1.08 1.06 6.18%

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