[G3] YoY Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
Revenue 2,287 4,852 7,919 2,462 10,868 13,194 15,422 -22.67% YoY % -52.86% -38.73% 221.65% -77.35% -17.63% -14.45% - Horiz. % 14.83% 31.46% 51.35% 15.96% 70.47% 85.55% 100.00%
PBT -6,971 -7,844 -7,794 -4,591 -1,244 -6,206 456 - YoY % 11.13% -0.64% -69.77% -269.05% 79.95% -1,460.96% - Horiz. % -1,528.73% -1,720.18% -1,709.21% -1,006.80% -272.81% -1,360.96% 100.00%
Tax -2 0 0 600 87 -82 -590 -53.51% YoY % 0.00% 0.00% 0.00% 589.66% 206.10% 86.10% - Horiz. % 0.34% -0.00% -0.00% -101.69% -14.75% 13.90% 100.00%
NP -6,973 -7,844 -7,794 -3,991 -1,157 -6,288 -134 70.28% YoY % 11.10% -0.64% -95.29% -244.94% 81.60% -4,592.54% - Horiz. % 5,203.73% 5,853.73% 5,816.42% 2,978.36% 863.43% 4,692.54% 100.00%
NP to SH -6,971 -8,460 -7,794 -3,991 -1,157 -5,473 130 - YoY % 17.60% -8.55% -95.29% -244.94% 78.86% -4,310.00% - Horiz. % -5,362.31% -6,507.69% -5,995.38% -3,070.00% -890.00% -4,210.00% 100.00%
Tax Rate - % - % - % - % - % - % 129.39 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 9,260 12,696 15,713 6,453 12,025 19,482 15,556 -6.75% YoY % -27.06% -19.20% 143.50% -46.34% -38.28% 25.24% - Horiz. % 59.53% 81.61% 101.01% 41.48% 77.30% 125.24% 100.00%
Net Worth 28,089 39,945 50,737 71,156 80,337 38,597 50,178 -7.52% YoY % -29.68% -21.27% -28.70% -11.43% 108.14% -23.08% - Horiz. % 55.98% 79.61% 101.11% 141.81% 160.10% 76.92% 100.00%
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
Net Worth 28,089 39,945 50,737 71,156 80,337 38,597 50,178 -7.52% YoY % -29.68% -21.27% -28.70% -11.43% 108.14% -23.08% - Horiz. % 55.98% 79.61% 101.11% 141.81% 160.10% 76.92% 100.00%
NOSH 468,162 443,839 412,500 412,500 296,666 124,669 127,777 19.11% YoY % 5.48% 7.60% 0.00% 39.04% 137.96% -2.43% - Horiz. % 366.39% 347.35% 322.83% 322.83% 232.17% 97.57% 100.00%
Ratio Analysis 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
NP Margin -304.90 % -161.67 % -98.42 % -162.10 % -10.65 % -47.66 % -0.87 % 120.15% YoY % -88.59% -64.27% 39.28% -1,422.07% 77.65% -5,378.16% - Horiz. % 35,045.98% 18,582.76% 11,312.64% 18,632.18% 1,224.14% 5,478.16% 100.00%
ROE -24.82 % -21.18 % -15.36 % -5.61 % -1.44 % -14.18 % 0.26 % - YoY % -17.19% -37.89% -173.80% -289.58% 89.84% -5,553.85% - Horiz. % -9,546.15% -8,146.15% -5,907.69% -2,157.69% -553.85% -5,453.85% 100.00%
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
RPS 0.49 1.09 1.92 0.60 3.66 10.58 12.07 -35.05% YoY % -55.05% -43.23% 220.00% -83.61% -65.41% -12.34% - Horiz. % 4.06% 9.03% 15.91% 4.97% 30.32% 87.66% 100.00%
EPS -1.49 -1.91 -1.89 -0.97 -0.39 -4.39 0.09 - YoY % 21.99% -1.06% -94.85% -148.72% 91.12% -4,977.78% - Horiz. % -1,655.56% -2,122.22% -2,100.00% -1,077.78% -433.33% -4,877.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0600 0.0900 0.1230 0.1725 0.2708 0.3096 0.3927 -22.36% YoY % -33.33% -26.83% -28.70% -36.30% -12.53% -21.16% - Horiz. % 15.28% 22.92% 31.32% 43.93% 68.96% 78.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,202 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
RPS 0.11 0.22 0.37 0.11 0.50 0.61 0.71 -22.21% YoY % -50.00% -40.54% 236.36% -78.00% -18.03% -14.08% - Horiz. % 15.49% 30.99% 52.11% 15.49% 70.42% 85.92% 100.00%
EPS -0.32 -0.39 -0.36 -0.18 -0.05 -0.25 0.01 - YoY % 17.95% -8.33% -100.00% -260.00% 80.00% -2,600.00% - Horiz. % -3,200.00% -3,900.00% -3,600.00% -1,800.00% -500.00% -2,500.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0130 0.0185 0.0234 0.0329 0.0371 0.0178 0.0232 -7.50% YoY % -29.73% -20.94% -28.88% -11.32% 108.43% -23.28% - Horiz. % 56.03% 79.74% 100.86% 141.81% 159.91% 76.72% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 31/07/15 31/07/14 31/07/13 -
Price 2.0100 2.6700 0.8150 0.8200 0.2300 0.2300 0.2700 -
P/RPS 411.46 244.24 42.45 137.39 6.28 2.17 2.24 101.81% YoY % 68.47% 475.36% -69.10% 2,087.74% 189.40% -3.12% - Horiz. % 18,368.75% 10,903.57% 1,895.09% 6,133.48% 280.36% 96.88% 100.00%
P/EPS -134.99 -140.08 -43.13 -84.75 -58.97 -5.24 265.38 - YoY % 3.63% -224.79% 49.11% -43.72% -1,025.38% -101.97% - Horiz. % -50.87% -52.78% -16.25% -31.94% -22.22% -1.97% 100.00%
EY -0.74 -0.71 -2.32 -1.18 -1.70 -19.09 0.38 - YoY % -4.23% 69.40% -96.61% 30.59% 91.09% -5,123.68% - Horiz. % -194.74% -186.84% -610.53% -310.53% -447.37% -5,023.68% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 33.50 29.67 6.63 4.75 0.85 0.74 0.69 68.70% YoY % 12.91% 347.51% 39.58% 458.82% 14.86% 7.25% - Horiz. % 4,855.07% 4,300.00% 960.87% 688.41% 123.19% 107.25% 100.00%
Price Multiplier on Announcement Date 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 CAGR
Date - 26/02/20 25/02/19 27/02/18 30/09/15 29/09/14 26/09/13 -
Price 1.2800 2.5800 0.7900 0.7550 0.1900 0.2250 0.2900 -
P/RPS 262.02 236.01 41.15 126.50 5.19 2.13 2.40 88.15% YoY % 11.02% 473.54% -67.47% 2,337.38% 143.66% -11.25% - Horiz. % 10,917.50% 9,833.75% 1,714.58% 5,270.83% 216.25% 88.75% 100.00%
P/EPS -85.96 -135.36 -41.81 -78.03 -48.72 -5.13 285.04 - YoY % 36.50% -223.75% 46.42% -60.16% -849.71% -101.80% - Horiz. % -30.16% -47.49% -14.67% -27.38% -17.09% -1.80% 100.00%
EY -1.16 -0.74 -2.39 -1.28 -2.05 -19.51 0.35 - YoY % -56.76% 69.04% -86.72% 37.56% 89.49% -5,674.29% - Horiz. % -331.43% -211.43% -682.86% -365.71% -585.71% -5,574.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 21.33 28.67 6.42 4.38 0.70 0.73 0.74 57.26% YoY % -25.60% 346.57% 46.58% 525.71% -4.11% -1.35% - Horiz. % 2,882.43% 3,874.32% 867.57% 591.89% 94.59% 98.65% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
G3_Quarterly Report_Dec 2018 (bursa).pdf 
