[GCE] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Announcement Date
08-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 49.52%
YoY- -14.89%
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 23,549 16,711 9,950 4,576 23,175 16,954 10,458 71.54%
PBT -7,796 -5,986 -5,231 -2,709 -6,414 -4,732 -3,898 58.53%
Tax 1,043 -65 -21 -4 1,087 -208 -186 -
NP -6,753 -6,051 -5,252 -2,713 -5,327 -4,940 -4,084 39.70%
-
NP to SH -6,700 -5,983 -5,210 -2,709 -5,366 -4,940 -4,071 39.26%
-
Tax Rate - - - - - - - -
Total Cost 30,302 22,762 15,202 7,289 28,502 21,894 14,542 62.92%
-
Net Worth 212,762 214,732 214,732 216,702 220,642 220,642 222,612 -2.96%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - 3,940 3,940 3,940 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 212,762 214,732 214,732 216,702 220,642 220,642 222,612 -2.96%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -28.68% -36.21% -52.78% -59.29% -22.99% -29.14% -39.05% -
ROE -3.15% -2.79% -2.43% -1.25% -2.43% -2.24% -1.83% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.95 8.48 5.05 2.32 11.76 8.61 5.31 71.47%
EPS -3.40 -3.04 -2.64 -1.38 -2.72 -2.51 -2.07 39.08%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.08 1.09 1.09 1.10 1.12 1.12 1.13 -2.96%
Adjusted Per Share Value based on latest NOSH - 197,002
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 11.95 8.48 5.05 2.32 11.76 8.61 5.31 71.47%
EPS -3.40 -3.04 -2.64 -1.38 -2.72 -2.51 -2.07 39.08%
DPS 0.00 0.00 0.00 0.00 2.00 2.00 2.00 -
NAPS 1.08 1.09 1.09 1.10 1.12 1.12 1.13 -2.96%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.485 0.47 0.475 0.47 0.48 0.49 0.515 -
P/RPS 4.06 5.54 9.40 20.23 4.08 5.69 9.70 -43.95%
P/EPS -14.26 -15.48 -17.96 -34.18 -17.62 -19.54 -24.92 -31.00%
EY -7.01 -6.46 -5.57 -2.93 -5.67 -5.12 -4.01 44.96%
DY 0.00 0.00 0.00 0.00 4.17 4.08 3.88 -
P/NAPS 0.45 0.43 0.44 0.43 0.43 0.44 0.46 -1.45%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 11/11/19 07/08/19 08/05/19 26/02/19 08/11/18 08/08/18 -
Price 0.425 0.47 0.43 0.455 0.43 0.45 0.50 -
P/RPS 3.56 5.54 8.51 19.59 3.66 5.23 9.42 -47.63%
P/EPS -12.50 -15.48 -16.26 -33.09 -15.79 -17.95 -24.20 -35.54%
EY -8.00 -6.46 -6.15 -3.02 -6.33 -5.57 -4.13 55.20%
DY 0.00 0.00 0.00 0.00 4.65 4.44 4.00 -
P/NAPS 0.39 0.43 0.39 0.41 0.38 0.40 0.44 -7.70%

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