[G3] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -83.78%
YoY- -33.98%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 22,191 15,086 6,086 29,369 21,450 17,321 4,390 194.24%
PBT -8,660 -4,160 -2,361 -17,124 -9,330 -5,584 -3,975 67.97%
Tax 0 0 0 -23 0 0 0 -
NP -8,660 -4,160 -2,361 -17,147 -9,330 -5,584 -3,975 67.97%
-
NP to SH -8,660 -4,160 -2,361 -17,147 -9,330 -5,584 -3,975 67.97%
-
Tax Rate - - - - - - - -
Total Cost 30,851 19,246 8,447 46,516 30,780 22,905 8,365 138.51%
-
Net Worth 41,445 46,604 48,262 50,737 58,492 62,246 63,854 -25.01%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 41,445 46,604 48,262 50,737 58,492 62,246 63,854 -25.01%
NOSH 415,049 413,816 412,500 412,500 412,500 412,500 412,500 0.41%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -39.02% -27.58% -38.79% -58.38% -43.50% -32.24% -90.55% -
ROE -20.89% -8.93% -4.89% -33.80% -15.95% -8.97% -6.23% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.35 3.65 1.48 7.12 5.20 4.20 1.06 193.94%
EPS -2.10 -1.01 -0.57 -4.16 -2.26 -1.35 -0.96 68.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.1128 0.117 0.123 0.1418 0.1509 0.1548 -25.25%
Adjusted Per Share Value based on latest NOSH - 412,500
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 0.76 0.52 0.21 1.01 0.74 0.60 0.15 194.70%
EPS -0.30 -0.14 -0.08 -0.59 -0.32 -0.19 -0.14 66.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0143 0.0161 0.0166 0.0175 0.0202 0.0214 0.022 -24.94%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.11 1.46 0.81 0.815 0.81 0.90 0.85 -
P/RPS 58.09 39.98 54.90 11.45 15.58 21.43 79.87 -19.10%
P/EPS -148.84 -145.00 -141.52 -19.61 -35.81 -66.48 -88.21 41.68%
EY -0.67 -0.69 -0.71 -5.10 -2.79 -1.50 -1.13 -29.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.10 12.94 6.92 6.63 5.71 5.96 5.49 217.44%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 22/08/19 21/05/19 25/02/19 22/11/18 24/08/18 30/05/18 -
Price 2.55 2.41 1.13 0.79 0.83 0.77 0.89 -
P/RPS 47.63 66.00 76.59 11.10 15.96 18.34 83.63 -31.26%
P/EPS -122.04 -239.35 -197.43 -19.00 -36.70 -56.88 -92.36 20.39%
EY -0.82 -0.42 -0.51 -5.26 -2.73 -1.76 -1.08 -16.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 25.50 21.37 9.66 6.42 5.85 5.10 5.75 169.68%

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