[GCE] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
10-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -56.64%
YoY- -98.46%
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 5,205 29,837 21,139 14,439 6,616 31,523 22,275 -62.02%
PBT -1,784 -1,554 -1,796 -800 -566 925 -450 150.27%
Tax -27 -296 -399 -434 -219 -1,568 -574 -86.94%
NP -1,811 -1,850 -2,195 -1,234 -785 -643 -1,024 46.19%
-
NP to SH -1,812 -1,928 -2,234 -1,286 -821 -799 -1,089 40.37%
-
Tax Rate - - - - - 169.51% - -
Total Cost 7,016 31,687 23,334 15,673 7,401 32,166 23,299 -55.04%
-
Net Worth 246,252 248,222 248,222 248,222 254,132 254,132 254,132 -2.07%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 39 - - - 39 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 246,252 248,222 248,222 248,222 254,132 254,132 254,132 -2.07%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -34.79% -6.20% -10.38% -8.55% -11.87% -2.04% -4.60% -
ROE -0.74% -0.78% -0.90% -0.52% -0.32% -0.31% -0.43% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.64 15.15 10.73 7.33 3.36 16.00 11.31 -62.05%
EPS -0.92 -0.98 -1.13 -0.65 -0.42 -0.41 -0.55 40.86%
DPS 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
NAPS 1.25 1.26 1.26 1.26 1.29 1.29 1.29 -2.07%
Adjusted Per Share Value based on latest NOSH - 197,002
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2.64 15.15 10.73 7.33 3.36 16.00 11.31 -62.05%
EPS -0.92 -0.98 -1.13 -0.65 -0.42 -0.41 -0.55 40.86%
DPS 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
NAPS 1.25 1.26 1.26 1.26 1.29 1.29 1.29 -2.07%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.60 0.615 0.60 0.705 0.74 0.955 0.89 -
P/RPS 22.71 4.06 5.59 9.62 22.03 5.97 7.87 102.55%
P/EPS -65.23 -62.84 -52.91 -108.00 -177.57 -235.47 -161.00 -45.21%
EY -1.53 -1.59 -1.89 -0.93 -0.56 -0.42 -0.62 82.51%
DY 0.00 0.03 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.48 0.49 0.48 0.56 0.57 0.74 0.69 -21.47%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 10/05/16 25/02/16 09/11/15 10/08/15 06/05/15 26/02/15 10/11/14 -
Price 0.55 0.65 0.615 0.69 0.75 0.845 0.84 -
P/RPS 20.82 4.29 5.73 9.41 22.33 5.28 7.43 98.63%
P/EPS -59.80 -66.42 -54.23 -105.70 -179.97 -208.34 -151.96 -46.26%
EY -1.67 -1.51 -1.84 -0.95 -0.56 -0.48 -0.66 85.58%
DY 0.00 0.03 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.44 0.52 0.49 0.55 0.58 0.66 0.65 -22.88%

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