[G3] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -40.48%
YoY--%
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Revenue 6,086 29,369 21,450 17,321 4,390 31,038 30,076 -67.70%
PBT -2,361 -17,124 -9,330 -5,584 -3,975 -13,398 -8,807 -60.59%
Tax 0 -23 0 0 0 600 0 -
NP -2,361 -17,147 -9,330 -5,584 -3,975 -12,798 -8,807 -60.59%
-
NP to SH -2,361 -17,147 -9,330 -5,584 -3,975 -12,798 -8,807 -60.59%
-
Tax Rate - - - - - - - -
Total Cost 8,447 46,516 30,780 22,905 8,365 43,836 38,883 -66.03%
-
Net Worth 48,262 50,737 58,492 62,246 63,854 71,156 23,718 65.28%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Net Worth 48,262 50,737 58,492 62,246 63,854 71,156 23,718 65.28%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 412,500 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
NP Margin -38.79% -58.38% -43.50% -32.24% -90.55% -41.23% -29.28% -
ROE -4.89% -33.80% -15.95% -8.97% -6.23% -17.99% -37.13% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
RPS 1.48 7.12 5.20 4.20 1.06 7.52 21.87 -85.11%
EPS -0.57 -4.16 -2.26 -1.35 -0.96 -6.98 -6.41 -81.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.123 0.1418 0.1509 0.1548 0.1725 0.1725 -24.01%
Adjusted Per Share Value based on latest NOSH - 412,500
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
RPS 0.25 1.19 0.87 0.70 0.18 1.26 1.22 -67.41%
EPS -0.10 -0.69 -0.38 -0.23 -0.16 -0.52 -0.36 -59.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0195 0.0205 0.0237 0.0252 0.0259 0.0288 0.0096 65.08%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 31/10/17 -
Price 0.81 0.815 0.81 0.90 0.85 0.82 0.85 -
P/RPS 54.90 11.45 15.58 21.43 79.87 10.90 3.89 550.43%
P/EPS -141.52 -19.61 -35.81 -66.48 -88.21 -26.43 -13.27 433.49%
EY -0.71 -5.10 -2.79 -1.50 -1.13 -3.78 -7.54 -81.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.92 6.63 5.71 5.96 5.49 4.75 4.93 27.10%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 CAGR
Date 21/05/19 25/02/19 22/11/18 24/08/18 30/05/18 27/02/18 15/12/17 -
Price 1.13 0.79 0.83 0.77 0.89 0.755 0.895 -
P/RPS 76.59 11.10 15.96 18.34 83.63 10.03 4.09 694.48%
P/EPS -197.43 -19.00 -36.70 -56.88 -92.36 -24.33 -13.97 551.06%
EY -0.51 -5.26 -2.73 -1.76 -1.08 -4.11 -7.16 -84.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.66 6.42 5.85 5.10 5.75 4.38 5.19 55.18%

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