[G3] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -45.32%
YoY--%
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Revenue 21,450 17,321 4,390 31,038 30,076 0 27,243 -18.52%
PBT -9,330 -5,584 -3,975 -13,398 -8,807 0 -5,628 54.20%
Tax 0 0 0 600 0 0 0 -
NP -9,330 -5,584 -3,975 -12,798 -8,807 0 -5,628 54.20%
-
NP to SH -9,330 -5,584 -3,975 -12,798 -8,807 0 -5,628 54.20%
-
Tax Rate - - - - - - - -
Total Cost 30,780 22,905 8,365 43,836 38,883 0 32,871 -5.47%
-
Net Worth 58,492 62,246 63,854 71,156 23,718 0 20,269 147.94%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Net Worth 58,492 62,246 63,854 71,156 23,718 0 20,269 147.94%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 137,603 156.16%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
NP Margin -43.50% -32.24% -90.55% -41.23% -29.28% 0.00% -20.66% -
ROE -15.95% -8.97% -6.23% -17.99% -37.13% 0.00% -27.77% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
RPS 5.20 4.20 1.06 7.52 21.87 0.00 19.80 -68.19%
EPS -2.26 -1.35 -0.96 -6.98 -6.41 0.00 -4.09 -39.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.1509 0.1548 0.1725 0.1725 0.00 0.1473 -3.20%
Adjusted Per Share Value based on latest NOSH - 412,500
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
RPS 0.74 0.60 0.15 1.07 1.04 0.00 0.94 -18.53%
EPS -0.32 -0.19 -0.14 -0.44 -0.30 0.00 -0.19 56.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.0214 0.022 0.0245 0.0082 0.00 0.007 147.94%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 31/10/17 29/09/17 31/07/17 -
Price 0.81 0.90 0.85 0.82 0.85 0.75 1.79 -
P/RPS 15.58 21.43 79.87 10.90 3.89 0.00 9.04 59.42%
P/EPS -35.81 -66.48 -88.21 -26.43 -13.27 0.00 -43.77 -15.80%
EY -2.79 -1.50 -1.13 -3.78 -7.54 0.00 -2.28 18.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.71 5.96 5.49 4.75 4.93 0.00 12.15 -47.63%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Date 22/11/18 24/08/18 30/05/18 27/02/18 15/12/17 - 28/09/17 -
Price 0.83 0.77 0.89 0.755 0.895 0.00 0.75 -
P/RPS 15.96 18.34 83.63 10.03 4.09 0.00 3.79 242.75%
P/EPS -36.70 -56.88 -92.36 -24.33 -13.97 0.00 -18.34 81.18%
EY -2.73 -1.76 -1.08 -4.11 -7.16 0.00 -5.45 -44.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.85 5.10 5.75 4.38 5.19 0.00 5.09 12.66%

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