[G3] QoQ Annualized Quarter Result on 31-Jul-2015 [#4]

Announcement Date
30-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 25.0%
YoY- 5.51%
Quarter Report
View:
Show?
Annualized Quarter Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 25,729 21,982 23,212 34,695 31,969 32,630 31,412 -12.46%
PBT -13,806 -7,822 -6,628 -4,785 -4,466 -1,852 -2,144 246.51%
Tax -22 0 0 139 70 -54 -68 -52.90%
NP -13,828 -7,822 -6,628 -4,646 -4,396 -1,906 -2,212 239.73%
-
NP to SH -13,828 -7,822 -6,628 -8,634 -11,512 -12,580 -1,928 272.35%
-
Tax Rate - - - - - - - -
Total Cost 39,558 29,804 29,840 39,341 36,365 34,536 33,624 11.45%
-
Net Worth 24,425 29,631 32,392 33,501 34,885 37,303 38,040 -25.59%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 24,425 29,631 32,392 33,501 34,885 37,303 38,040 -25.59%
NOSH 124,749 124,554 124,586 124,726 124,768 124,801 123,589 0.62%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin -53.75% -35.58% -28.55% -13.39% -13.75% -5.84% -7.04% -
ROE -56.61% -26.40% -20.46% -25.77% -33.00% -33.72% -5.07% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 20.62 17.65 18.63 27.82 25.62 26.15 25.42 -13.03%
EPS -10.38 -6.28 -5.32 -8.00 -9.23 -10.08 -1.56 254.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1958 0.2379 0.26 0.2686 0.2796 0.2989 0.3078 -26.05%
Adjusted Per Share Value based on latest NOSH - 296,666
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 1.19 1.02 1.07 1.60 1.48 1.51 1.45 -12.35%
EPS -0.64 -0.36 -0.31 -0.40 -0.53 -0.58 -0.09 270.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0113 0.0137 0.015 0.0155 0.0161 0.0172 0.0176 -25.59%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.54 0.505 0.27 0.23 0.215 0.24 0.28 -
P/RPS 2.62 2.86 1.45 0.83 0.84 0.92 1.10 78.44%
P/EPS -4.87 -8.04 -5.08 -3.32 -2.33 -2.38 -17.95 -58.12%
EY -20.53 -12.44 -19.70 -30.10 -42.91 -42.00 -5.57 138.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 2.12 1.04 0.86 0.77 0.80 0.91 109.67%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 24/06/16 28/03/16 28/12/15 30/09/15 26/06/15 30/03/15 18/12/14 -
Price 0.61 0.495 0.41 0.19 0.23 0.23 0.28 -
P/RPS 2.96 2.80 2.20 0.68 0.90 0.88 1.10 93.58%
P/EPS -5.50 -7.88 -7.71 -2.74 -2.49 -2.28 -17.95 -54.58%
EY -18.17 -12.69 -12.98 -36.43 -40.12 -43.83 -5.57 120.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.12 2.08 1.58 0.71 0.82 0.77 0.91 127.54%

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