[GIIB] QoQ Annualized Quarter Result on 31-Mar-2017

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017
Profit Trend
QoQ- -9.09%
YoY- -878.19%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 131,953 134,284 138,400 171,400 157,117 170,640 169,452 -15.32%
PBT 561 -773 -7,394 -47,137 -43,209 -4,396 -6,114 -
Tax 0 0 0 -2,809 -2,575 -510 -432 -
NP 561 -773 -7,394 -49,946 -45,784 -4,906 -6,546 -
-
NP to SH 567 -769 -7,390 -49,770 -45,623 -4,780 -6,418 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 131,391 135,057 145,794 221,346 202,901 175,546 175,998 -17.66%
-
Net Worth 45,312 44,207 40,891 0 44,207 69,626 69,626 -24.84%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 45,312 44,207 40,891 0 44,207 69,626 69,626 -24.84%
NOSH 110,518 110,518 110,518 110,518 110,518 110,518 110,518 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.43% -0.58% -5.34% -29.14% -29.14% -2.88% -3.86% -
ROE 1.25% -1.74% -18.07% 0.00% -103.20% -6.87% -9.22% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 119.40 121.50 125.23 155.09 142.16 154.40 153.33 -15.31%
EPS 0.51 -0.69 -6.68 -45.03 -41.28 -4.32 -5.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.37 0.00 0.40 0.63 0.63 -24.84%
Adjusted Per Share Value based on latest NOSH - 110,518
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.24 20.60 21.23 26.29 24.10 26.17 25.99 -15.31%
EPS 0.09 -0.12 -1.13 -7.63 -7.00 -0.73 -0.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.0678 0.0627 0.00 0.0678 0.1068 0.1068 -24.84%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.195 0.225 0.265 0.51 0.625 0.68 0.235 -
P/RPS 0.16 0.19 0.21 0.33 0.44 0.44 0.15 4.38%
P/EPS 37.99 -32.32 -3.96 -1.13 -1.51 -15.72 -4.05 -
EY 2.63 -3.09 -25.23 -88.30 -66.05 -6.36 -24.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.72 0.00 1.56 1.08 0.37 18.89%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 24/08/16 -
Price 0.21 0.20 0.205 0.24 0.45 0.615 0.58 -
P/RPS 0.18 0.16 0.16 0.15 0.32 0.40 0.38 -39.15%
P/EPS 40.91 -28.73 -3.07 -0.53 -1.09 -14.22 -9.99 -
EY 2.44 -3.48 -32.62 -187.64 -91.74 -7.03 -10.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.55 0.00 1.13 0.98 0.92 -32.44%

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