[GIIB] QoQ Annualized Quarter Result on 30-Sep-2018 [#1]

Announcement Date
03-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -117.3%
YoY- 50.09%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 55,305 58,850 68,050 82,816 179,424 114,510 131,953 -44.08%
PBT -26,809 -13,490 -9,742 -428 1,740 1,258 561 -
Tax -230 0 0 0 472 0 0 -
NP -27,039 -13,490 -9,742 -428 2,212 1,258 561 -
-
NP to SH -27,128 -13,525 -9,650 -384 2,220 1,263 567 -
-
Tax Rate - - - - -27.13% 0.00% 0.00% -
Total Cost 82,344 72,341 77,792 83,244 177,212 113,251 131,391 -26.82%
-
Net Worth 27,960 34,260 39,786 44,207 45,312 45,312 45,312 -27.58%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 27,960 34,260 39,786 44,207 45,312 45,312 45,312 -27.58%
NOSH 121,569 110,517 110,517 110,517 110,518 110,518 110,518 6.57%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -48.89% -22.92% -14.32% -0.52% 1.23% 1.10% 0.43% -
ROE -97.02% -39.48% -24.25% -0.87% 4.90% 2.79% 1.25% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 45.49 53.25 61.57 74.93 162.35 103.61 119.40 -47.53%
EPS -22.31 -12.24 -8.74 -0.36 2.01 1.14 0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.23 0.31 0.36 0.40 0.41 0.41 0.41 -32.05%
Adjusted Per Share Value based on latest NOSH - 110,517
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 8.48 9.03 10.44 12.70 27.52 17.56 20.24 -44.09%
EPS -4.16 -2.07 -1.48 -0.06 0.34 0.19 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0429 0.0525 0.061 0.0678 0.0695 0.0695 0.0695 -27.56%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.18 0.205 0.205 0.255 0.205 0.215 0.195 -
P/RPS 0.40 0.38 0.33 0.34 0.13 0.21 0.16 84.51%
P/EPS -0.81 -1.68 -2.35 -73.39 10.21 18.81 37.99 -
EY -123.97 -59.70 -42.59 -1.36 9.80 5.32 2.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.66 0.57 0.64 0.50 0.52 0.48 38.34%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 16/05/19 27/02/19 03/12/18 23/08/18 24/05/18 23/02/18 -
Price 0.175 0.195 0.21 0.22 0.25 0.21 0.21 -
P/RPS 0.38 0.37 0.34 0.29 0.15 0.20 0.18 64.79%
P/EPS -0.78 -1.59 -2.41 -63.32 12.45 18.37 40.91 -
EY -127.51 -62.76 -41.58 -1.58 8.03 5.44 2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.63 0.58 0.55 0.61 0.51 0.51 30.56%

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