[FGV] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 23.83%
YoY- 77.57%
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 10,066,906 6,077,447 2,783,088 13,259,012 10,104,663 6,555,418 3,276,081 110.93%
PBT 22,038 -150,234 -168,158 -356,657 -396,449 -34,896 23,058 -2.96%
Tax -71,326 -11,587 -5,711 -14,446 -23,849 -22,331 -13,880 196.90%
NP -49,288 -161,821 -173,869 -371,103 -420,298 -57,227 9,178 -
-
NP to SH 15,093 -121,800 -142,349 -242,191 -317,980 -55,570 -3,374 -
-
Tax Rate 323.65% - - - - - 60.20% -
Total Cost 10,116,194 6,239,268 2,956,957 13,630,115 10,524,961 6,612,645 3,266,903 112.01%
-
Net Worth 4,122,411 4,012,967 4,049,448 4,195,374 4,122,411 4,377,782 4,414,264 -4.44%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 72,963 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 4,122,411 4,012,967 4,049,448 4,195,374 4,122,411 4,377,782 4,414,264 -4.44%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -0.49% -2.66% -6.25% -2.80% -4.16% -0.87% 0.28% -
ROE 0.37% -3.04% -3.52% -5.77% -7.71% -1.27% -0.08% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 275.95 166.59 76.29 363.44 276.98 179.69 89.80 110.93%
EPS 0.40 -3.30 -3.90 -6.60 -8.70 -1.50 -0.09 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.13 1.10 1.11 1.15 1.13 1.20 1.21 -4.44%
Adjusted Per Share Value based on latest NOSH - 3,648,152
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 275.95 166.59 76.29 363.44 276.98 179.69 89.80 110.93%
EPS 0.40 -3.30 -3.90 -6.60 -8.70 -1.50 -0.09 -
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.13 1.10 1.11 1.15 1.13 1.20 1.21 -4.44%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.15 0.995 0.855 1.52 0.89 1.12 1.18 -
P/RPS 0.42 0.60 1.12 0.42 0.32 0.62 1.31 -53.05%
P/EPS 277.97 -29.80 -21.91 -22.90 -10.21 -73.53 -1,275.88 -
EY 0.36 -3.36 -4.56 -4.37 -9.79 -1.36 -0.08 -
DY 0.00 0.00 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 1.02 0.90 0.77 1.32 0.79 0.93 0.98 2.69%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 17/11/20 24/08/20 28/05/20 28/02/20 28/11/19 28/08/19 29/05/19 -
Price 1.22 1.19 1.10 1.15 1.31 0.95 1.16 -
P/RPS 0.44 0.71 1.44 0.32 0.47 0.53 1.29 -51.08%
P/EPS 294.89 -35.64 -28.19 -17.32 -15.03 -62.37 -1,254.26 -
EY 0.34 -2.81 -3.55 -5.77 -6.65 -1.60 -0.08 -
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 1.08 1.08 0.99 1.00 1.16 0.79 0.96 8.14%

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