[G3] QoQ Annualized Quarter Result on 31-Dec-2016

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 CAGR
Revenue 25,335 0 22,390 0 24,340 38,112 25,729 -1.53%
PBT -8,839 0 -7,662 0 -7,368 -14,429 -13,806 -35.97%
Tax 0 0 0 0 0 102 -22 -
NP -8,839 0 -7,662 0 -7,368 -14,327 -13,828 -36.07%
-
NP to SH -8,839 0 -7,662 0 -7,368 -14,327 -13,828 -36.07%
-
Tax Rate - - - - - - - -
Total Cost 34,174 0 30,052 0 31,708 52,439 39,558 -13.61%
-
Net Worth 20,005 0 21,917 25,815 23,959 23,519 24,425 -18.09%
Dividend
30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 20,005 0 21,917 25,815 23,959 23,519 24,425 -18.09%
NOSH 137,686 137,500 137,500 137,462 137,462 125,236 124,749 10.37%
Ratio Analysis
30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 CAGR
NP Margin -34.89% 0.00% -34.22% 0.00% -30.27% -37.59% -53.75% -
ROE -44.18% 0.00% -34.96% 0.00% -30.75% -60.92% -56.61% -
Per Share
30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 CAGR
RPS 18.40 0.00 16.28 0.00 17.71 30.43 20.62 -10.76%
EPS -6.42 0.00 -5.58 0.00 -5.36 -11.44 -10.38 -38.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1453 0.00 0.1594 0.1878 0.1743 0.1878 0.1958 -25.79%
Adjusted Per Share Value based on latest NOSH - 137,462
30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 CAGR
RPS 0.87 0.00 0.77 0.00 0.84 1.31 0.89 -2.24%
EPS -0.30 0.00 -0.26 0.00 -0.25 -0.49 -0.48 -37.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0069 0.00 0.0076 0.0089 0.0083 0.0081 0.0084 -17.85%
Price Multiplier on Financial Quarter End Date
30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 CAGR
Date 28/04/17 31/03/17 31/01/17 30/12/16 31/10/16 29/07/16 29/04/16 -
Price 1.31 1.05 1.07 1.16 1.19 0.82 0.54 -
P/RPS 7.12 0.00 6.57 0.00 0.00 2.69 2.62 171.75%
P/EPS -20.40 0.00 -19.20 0.00 0.00 -7.17 -4.87 318.89%
EY -4.90 0.00 -5.21 0.00 0.00 -13.95 -20.53 -76.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.02 0.00 6.71 6.18 0.00 4.37 2.76 226.81%
Price Multiplier on Announcement Date
30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 31/07/16 30/04/16 CAGR
Date 22/06/17 - 29/03/17 - 22/12/16 29/09/16 24/06/16 -
Price 1.85 0.00 1.10 0.00 1.18 1.27 0.61 -
P/RPS 10.05 0.00 6.76 0.00 0.00 4.17 2.96 239.52%
P/EPS -28.82 0.00 -19.74 0.00 0.00 -11.10 -5.50 424.00%
EY -3.47 0.00 -5.07 0.00 0.00 -9.01 -18.17 -80.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.73 0.00 6.90 0.00 0.00 6.76 3.12 308.01%

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