[G3] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -5.25%
YoY- 38.01%
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 3,940 4,804 15,029 16,988 19,990 27,336 14,214 -57.52%
PBT 342 -556 -12,343 -7,164 -6,804 -8,456 -15,776 -
Tax -4 0 -2 0 0 0 0 -
NP 338 -556 -12,345 -7,164 -6,804 -8,456 -15,776 -
-
NP to SH 346 -548 -12,339 -7,157 -6,800 -8,456 -16,392 -
-
Tax Rate 1.17% - - - - - - -
Total Cost 3,602 5,360 27,374 24,152 26,794 35,792 29,990 -75.68%
-
Net Worth 43,278 32,684 28,089 32,771 37,447 37,442 39,945 5.49%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 43,278 32,684 28,089 32,771 37,447 37,442 39,945 5.49%
NOSH 2,164,246 2,136,202 468,162 468,158 468,153 468,063 468,010 177.82%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 8.58% -11.57% -82.14% -42.17% -34.04% -30.93% -110.99% -
ROE 0.80% -1.68% -43.93% -21.84% -18.16% -22.58% -41.04% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.18 0.29 3.21 3.63 4.27 5.84 3.20 -85.34%
EPS 0.02 -0.04 -2.64 -1.53 -1.46 -1.80 -3.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.06 0.07 0.08 0.08 0.09 -63.34%
Adjusted Per Share Value based on latest NOSH - 468,158
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 0.10 0.13 0.40 0.45 0.53 0.72 0.38 -58.96%
EPS 0.01 -0.01 -0.33 -0.19 -0.18 -0.22 -0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0115 0.0087 0.0074 0.0087 0.0099 0.0099 0.0106 5.58%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.14 0.205 2.01 2.70 2.39 1.76 2.67 -
P/RPS 76.89 69.74 62.61 74.41 55.97 30.13 83.37 -5.25%
P/EPS 875.58 -611.35 -76.26 -176.61 -164.52 -97.41 -72.29 -
EY 0.11 -0.16 -1.31 -0.57 -0.61 -1.03 -1.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 10.25 33.50 38.57 29.88 22.00 29.67 -61.85%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 24/08/21 27/05/21 23/02/21 25/11/20 26/08/20 28/05/20 26/02/20 -
Price 0.105 0.18 1.28 2.57 2.73 2.26 2.58 -
P/RPS 57.67 61.23 39.87 70.82 63.93 38.69 80.56 -19.99%
P/EPS 656.68 -536.79 -48.57 -168.10 -187.93 -125.09 -69.86 -
EY 0.15 -0.19 -2.06 -0.59 -0.53 -0.80 -1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 9.00 21.33 36.71 34.13 28.25 28.67 -67.78%

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