[FGV] YoY 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- -1447.01%
YoY- -124.72%
View:
Show?
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 4,681,748 3,294,359 3,279,337 3,437,324 4,223,645 4,139,601 4,190,477 1.86%
PBT 498,702 17,924 -57,954 -12,316 87,230 123,341 190,266 17.40%
Tax -134,208 -5,876 -8,451 13,447 -59,071 -49,737 -87,320 7.41%
NP 364,494 12,048 -66,405 1,131 28,159 73,604 102,946 23.43%
-
NP to SH 338,817 20,549 -52,196 -23,227 25,913 73,692 46,088 39.40%
-
Tax Rate 26.91% 32.78% - - 67.72% 40.32% 45.89% -
Total Cost 4,317,254 3,282,311 3,345,742 3,436,193 4,195,486 4,065,997 4,087,531 0.91%
-
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 7.79% 0.37% -2.02% 0.03% 0.67% 1.78% 2.46% -
ROE 7.55% 0.51% -1.19% -0.42% 0.45% 2.02% 0.73% -
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 128.33 90.30 89.89 94.22 115.77 113.47 114.87 1.86%
EPS 9.30 0.60 -1.40 -0.64 0.70 2.00 1.30 38.76%
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 128.33 90.30 89.89 94.22 115.77 113.47 114.87 1.86%
EPS 9.30 0.60 -1.40 -0.64 0.70 2.00 1.30 38.76%
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 1.02 1.10 1.25 1.60 1.48 1.33 1.42 -5.36%
P/EPS 14.11 176.65 -78.28 -237.17 240.74 74.75 129.02 -30.82%
EY 7.09 0.57 -1.28 -0.42 0.42 1.34 0.78 44.41%
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 1.11 1.32 1.06 1.75 1.34 1.85 1.05 0.92%
P/EPS 15.40 211.27 -66.40 -259.16 218.22 103.96 95.78 -26.23%
EY 6.49 0.47 -1.51 -0.39 0.46 0.96 1.04 35.64%
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