[FPGROUP] QoQ Quarter Result on 30-Jun-2017 [#4]

Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -5.1%
YoY--%
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 9,193 7,749 9,395 10,461 9,371 7,969 8,159 8.28%
PBT 2,674 2,466 3,026 3,526 3,798 2,915 2,748 -1.80%
Tax -655 -635 -696 -718 -839 -705 -505 18.95%
NP 2,019 1,831 2,330 2,808 2,959 2,210 2,243 -6.77%
-
NP to SH 1,818 1,722 2,330 2,808 2,959 2,210 2,243 -13.07%
-
Tax Rate 24.50% 25.75% 23.00% 20.36% 22.09% 24.19% 18.38% -
Total Cost 7,174 5,918 7,065 7,653 6,412 5,759 5,916 13.72%
-
Net Worth 73,607 71,380 68,014 63,904 62,901 58,435 44,517 39.87%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - 3,501 - - - -
Div Payout % - - - 124.70% - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 73,607 71,380 68,014 63,904 62,901 58,435 44,517 39.87%
NOSH 518,000 518,000 370,000 370,000 370,000 370,000 330,000 35.10%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 21.96% 23.63% 24.80% 26.84% 31.58% 27.73% 27.49% -
ROE 2.47% 2.41% 3.43% 4.39% 4.70% 3.78% 5.04% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.77 1.50 2.61 2.99 2.75 2.41 2.47 -19.93%
EPS 0.35 0.33 0.65 0.80 0.87 0.67 0.68 -35.80%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.1421 0.1378 0.1888 0.1825 0.1849 0.1769 0.1349 3.53%
Adjusted Per Share Value based on latest NOSH - 370,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 1.69 1.43 1.73 1.92 1.72 1.47 1.50 8.28%
EPS 0.33 0.32 0.43 0.52 0.54 0.41 0.41 -13.48%
DPS 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.1354 0.1313 0.1251 0.1175 0.1157 0.1075 0.0819 39.85%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 - -
Price 0.25 0.50 0.84 0.855 0.715 0.67 0.00 -
P/RPS 14.09 33.42 32.21 28.62 25.96 27.77 0.00 -
P/EPS 71.23 150.41 129.87 106.62 82.20 100.14 0.00 -
EY 1.40 0.66 0.77 0.94 1.22 1.00 0.00 -
DY 0.00 0.00 0.00 1.17 0.00 0.00 0.00 -
P/NAPS 1.76 3.63 4.45 4.68 3.87 3.79 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 13/02/18 21/11/17 15/08/17 16/05/17 22/02/17 27/12/16 -
Price 0.225 0.32 0.745 0.80 0.86 0.785 0.00 -
P/RPS 12.68 21.39 28.57 26.78 31.22 32.54 0.00 -
P/EPS 64.11 96.26 115.19 99.76 98.87 117.33 0.00 -
EY 1.56 1.04 0.87 1.00 1.01 0.85 0.00 -
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 1.58 2.32 3.95 4.38 4.65 4.44 0.00 -

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