[G3] YoY Quarter Result on 2014-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 7,919 2,462 10,868 13,194 15,422 9,737 9,556 -2.50% YoY % 221.65% -77.35% -17.63% -14.45% 58.39% 1.89% - Horiz. % 82.87% 25.76% 113.73% 138.07% 161.39% 101.89% 100.00%
PBT -7,794 -4,591 -1,244 -6,206 456 -11,569 -16,419 -9.55% YoY % -69.77% -269.05% 79.95% -1,460.96% 103.94% 29.54% - Horiz. % 47.47% 27.96% 7.58% 37.80% -2.78% 70.46% 100.00%
Tax 0 600 87 -82 -590 735 225 - YoY % 0.00% 589.66% 206.10% 86.10% -180.27% 226.67% - Horiz. % 0.00% 266.67% 38.67% -36.44% -262.22% 326.67% 100.00%
NP -7,794 -3,991 -1,157 -6,288 -134 -10,834 -16,194 -9.38% YoY % -95.29% -244.94% 81.60% -4,592.54% 98.76% 33.10% - Horiz. % 48.13% 24.64% 7.14% 38.83% 0.83% 66.90% 100.00%
NP to SH -7,794 -3,991 -1,157 -5,473 130 -9,024 -15,829 -9.10% YoY % -95.29% -244.94% 78.86% -4,310.00% 101.44% 42.99% - Horiz. % 49.24% 25.21% 7.31% 34.58% -0.82% 57.01% 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% 100.00% - -
Total Cost 15,713 6,453 12,025 19,482 15,556 20,571 25,750 -6.44% YoY % 143.50% -46.34% -38.28% 25.24% -24.38% -20.11% - Horiz. % 61.02% 25.06% 46.70% 75.66% 60.41% 79.89% 100.00%
Net Worth 50,737 71,156 80,337 38,597 50,178 51,882 64,417 -3.16% YoY % -28.70% -11.43% 108.14% -23.08% -3.28% -19.46% - Horiz. % 78.76% 110.46% 124.71% 59.92% 77.90% 80.54% 100.00%
Dividend 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 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 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 50,737 71,156 80,337 38,597 50,178 51,882 64,417 -3.16% YoY % -28.70% -11.43% 108.14% -23.08% -3.28% -19.46% - Horiz. % 78.76% 110.46% 124.71% 59.92% 77.90% 80.54% 100.00%
NOSH 412,500 412,500 296,666 124,669 127,777 124,656 124,766 17.48% YoY % 0.00% 39.04% 137.96% -2.43% 2.50% -0.09% - Horiz. % 330.62% 330.62% 237.78% 99.92% 102.41% 99.91% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin -98.42 % -162.10 % -10.65 % -47.66 % -0.87 % -111.27 % -169.46 % -7.06% YoY % 39.28% -1,422.07% 77.65% -5,378.16% 99.22% 34.34% - Horiz. % 58.08% 95.66% 6.28% 28.12% 0.51% 65.66% 100.00%
ROE -15.36 % -5.61 % -1.44 % -14.18 % 0.26 % -17.39 % -24.57 % -6.13% YoY % -173.80% -289.58% 89.84% -5,553.85% 101.50% 29.22% - Horiz. % 62.52% 22.83% 5.86% 57.71% -1.06% 70.78% 100.00%
Per Share 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 1.92 0.60 3.66 10.58 12.07 7.81 7.66 -17.00% YoY % 220.00% -83.61% -65.41% -12.34% 54.55% 1.96% - Horiz. % 25.07% 7.83% 47.78% 138.12% 157.57% 101.96% 100.00%
EPS -1.89 -0.97 -0.39 -4.39 0.09 -2.08 -12.68 -22.61% YoY % -94.85% -148.72% 91.12% -4,977.78% 104.33% 83.60% - Horiz. % 14.91% 7.65% 3.08% 34.62% -0.71% 16.40% 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 0.1230 0.1725 0.2708 0.3096 0.3927 0.4162 0.5163 -17.57% YoY % -28.70% -36.30% -12.53% -21.16% -5.65% -19.39% - Horiz. % 23.82% 33.41% 52.45% 59.97% 76.06% 80.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,164,202 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 0.37 0.11 0.50 0.61 0.71 0.45 0.44 -2.31% YoY % 236.36% -78.00% -18.03% -14.08% 57.78% 2.27% - Horiz. % 84.09% 25.00% 113.64% 138.64% 161.36% 102.27% 100.00%
EPS -0.36 -0.18 -0.05 -0.25 0.01 -0.42 -0.73 -9.08% YoY % -100.00% -260.00% 80.00% -2,600.00% 102.38% 42.47% - Horiz. % 49.32% 24.66% 6.85% 34.25% -1.37% 57.53% 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 0.0234 0.0329 0.0371 0.0178 0.0232 0.0240 0.0298 -3.20% YoY % -28.88% -11.32% 108.43% -23.28% -3.33% -19.46% - Horiz. % 78.52% 110.40% 124.50% 59.73% 77.85% 80.54% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 31/12/18 29/12/17 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.8150 0.8200 0.2300 0.2300 0.2700 0.2400 0.2400 -
P/RPS 42.45 137.39 6.28 2.17 2.24 3.07 3.13 42.07% YoY % -69.10% 2,087.74% 189.40% -3.12% -27.04% -1.92% - Horiz. % 1,356.23% 4,389.46% 200.64% 69.33% 71.57% 98.08% 100.00%
P/EPS -43.13 -84.75 -58.97 -5.24 265.38 -3.32 -1.89 52.39% YoY % 49.11% -43.72% -1,025.38% -101.97% 8,093.37% -75.66% - Horiz. % 2,282.01% 4,484.13% 3,120.11% 277.25% -14,041.27% 175.66% 100.00%
EY -2.32 -1.18 -1.70 -19.09 0.38 -30.16 -52.86 -34.36% YoY % -96.61% 30.59% 91.09% -5,123.68% 101.26% 42.94% - Horiz. % 4.39% 2.23% 3.22% 36.11% -0.72% 57.06% 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 6.63 4.75 0.85 0.74 0.69 0.58 0.46 43.24% YoY % 39.58% 458.82% 14.86% 7.25% 18.97% 26.09% - Horiz. % 1,441.30% 1,032.61% 184.78% 160.87% 150.00% 126.09% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 25/02/19 27/02/18 30/09/15 29/09/14 26/09/13 26/09/12 29/09/11 -
Price 0.7900 0.7550 0.1900 0.2250 0.2900 0.2400 0.2300 -
P/RPS 41.15 126.50 5.19 2.13 2.40 3.07 3.00 42.29% YoY % -67.47% 2,337.38% 143.66% -11.25% -21.82% 2.33% - Horiz. % 1,371.67% 4,216.67% 173.00% 71.00% 80.00% 102.33% 100.00%
P/EPS -41.81 -78.03 -48.72 -5.13 285.04 -3.32 -1.81 52.64% YoY % 46.42% -60.16% -849.71% -101.80% 8,685.54% -83.43% - Horiz. % 2,309.94% 4,311.05% 2,691.71% 283.43% -15,748.07% 183.43% 100.00%
EY -2.39 -1.28 -2.05 -19.51 0.35 -30.16 -55.16 -34.48% YoY % -86.72% 37.56% 89.49% -5,674.29% 101.16% 45.32% - Horiz. % 4.33% 2.32% 3.72% 35.37% -0.63% 54.68% 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 6.42 4.38 0.70 0.73 0.74 0.58 0.45 43.04% YoY % 46.58% 525.71% -4.11% -1.35% 27.59% 28.89% - Horiz. % 1,426.67% 973.33% 155.56% 162.22% 164.44% 128.89% 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
Copy of Qtr Rpt-Jul 2014 (final).pdf 
