[FGV] YoY Annualized 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- -723.5%
YoY- -153.78%
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 16,150,478 12,154,894 13,110,836 14,080,080 17,093,700 15,790,100 13,800,736 2.65%
PBT 1,028,922 -300,468 -69,792 25,482 111,948 83,030 526,286 11.81%
Tax -327,496 -23,174 -44,662 -6,282 -118,502 -91,928 -260,920 3.85%
NP 701,426 -323,642 -114,454 19,200 -6,554 -8,898 265,366 17.56%
-
NP to SH 606,792 -243,600 -111,140 -43,794 56,764 -14,770 99,326 35.16%
-
Tax Rate 31.83% - - 24.65% 105.85% 110.72% 49.58% -
Total Cost 15,449,052 12,478,536 13,225,290 14,060,880 17,100,254 15,798,998 13,535,370 2.22%
-
Net Worth 4,487,227 4,012,967 4,377,782 5,581,672 5,727,598 3,648,152 6,311,303 -5.52%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 4,487,227 4,012,967 4,377,782 5,581,672 5,727,598 3,648,152 6,311,303 -5.52%
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
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.34% -2.66% -0.87% 0.14% -0.04% -0.06% 1.92% -
ROE 13.52% -6.07% -2.54% -0.78% 0.99% -0.40% 1.57% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 442.70 333.18 359.38 385.95 468.56 432.82 378.29 2.65%
EPS 16.60 -6.60 -3.00 -1.20 1.60 -0.40 2.80 34.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.10 1.20 1.53 1.57 1.00 1.73 -5.52%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 442.70 333.18 359.38 385.95 468.56 432.82 378.29 2.65%
EPS 16.60 -6.60 -3.00 -1.20 1.60 -0.40 2.80 34.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.10 1.20 1.53 1.57 1.00 1.73 -5.52%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.31 0.995 1.12 1.51 1.71 1.51 1.63 -
P/RPS 0.30 0.30 0.31 0.39 0.36 0.35 0.43 -5.81%
P/EPS 7.88 -14.90 -36.76 -125.79 109.90 -372.97 59.87 -28.65%
EY 12.70 -6.71 -2.72 -0.79 0.91 -0.27 1.67 40.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.90 0.93 0.99 1.09 1.51 0.94 2.18%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 24/08/20 28/08/19 28/08/18 30/08/17 29/08/16 24/08/15 -
Price 1.43 1.19 0.95 1.65 1.55 2.10 1.21 -
P/RPS 0.32 0.36 0.26 0.43 0.33 0.49 0.32 0.00%
P/EPS 8.60 -17.82 -31.18 -137.45 99.62 -518.69 44.44 -23.92%
EY 11.63 -5.61 -3.21 -0.73 1.00 -0.19 2.25 31.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.08 0.79 1.08 0.99 2.10 0.70 8.77%

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