[G3] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 29.76%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Revenue 24,344 29,369 28,600 34,642 17,560 31,038 25,779 -3.97%
PBT -9,444 -17,124 -12,440 -11,168 -15,900 -13,398 -7,548 17.17%
Tax 0 -23 0 0 0 600 0 -
NP -9,444 -17,147 -12,440 -11,168 -15,900 -12,798 -7,548 17.17%
-
NP to SH -9,444 -17,147 -12,440 -11,168 -15,900 -12,798 -7,548 17.17%
-
Tax Rate - - - - - - - -
Total Cost 33,788 46,516 41,040 45,810 33,460 43,836 33,328 0.97%
-
Net Worth 48,262 50,737 58,492 62,246 63,854 71,156 23,718 65.28%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Net Worth 48,262 50,737 58,492 62,246 63,854 71,156 23,718 65.28%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
NP Margin -38.79% -58.38% -43.50% -32.24% -90.55% -41.23% -29.28% -
ROE -19.57% -33.80% -21.27% -17.94% -24.90% -17.99% -31.83% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
RPS 5.90 7.12 6.93 8.40 4.26 7.52 18.75 -55.86%
EPS -2.28 -4.16 -3.01 -2.70 -3.84 -6.98 -5.49 -46.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.123 0.1418 0.1509 0.1548 0.1725 0.1725 -24.01%
Adjusted Per Share Value based on latest NOSH - 412,500
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
RPS 1.12 1.36 1.32 1.60 0.81 1.43 1.19 -4.19%
EPS -0.44 -0.79 -0.57 -0.52 -0.73 -0.59 -0.35 17.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0223 0.0234 0.027 0.0288 0.0295 0.0329 0.011 64.85%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 31/10/17 -
Price 0.81 0.815 0.81 0.90 0.85 0.82 0.85 -
P/RPS 13.73 11.45 11.68 10.72 19.97 10.90 4.53 119.10%
P/EPS -35.38 -19.61 -26.86 -33.24 -22.05 -26.43 -15.48 79.44%
EY -2.83 -5.10 -3.72 -3.01 -4.53 -3.78 -6.46 -44.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.92 6.63 5.71 5.96 5.49 4.75 4.93 27.10%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Date 21/05/19 25/02/19 22/11/18 24/08/18 30/05/18 27/02/18 15/12/17 -
Price 1.13 0.79 0.83 0.77 0.89 0.755 0.895 -
P/RPS 19.15 11.10 11.97 9.17 20.91 10.03 4.77 167.30%
P/EPS -49.36 -19.00 -27.52 -28.44 -23.09 -24.33 -16.30 118.96%
EY -2.03 -5.26 -3.63 -3.52 -4.33 -4.11 -6.13 -54.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.66 6.42 5.85 5.10 5.75 4.38 5.19 55.18%

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