[G3] QoQ Cumulative Quarter Result on 31-Jan-2013 [#2]

Announcement Date
22-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -36.01%
YoY- 163.71%
Quarter Report
View:
Show?
Cumulative Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 9,865 45,504 30,082 21,656 13,667 39,408 29,671 -51.91%
PBT -437 1,520 1,064 1,113 1,743 -13,518 -1,949 -62.99%
Tax 0 -632 -42 -6 0 100 -635 -
NP -437 888 1,022 1,107 1,743 -13,418 -2,584 -69.31%
-
NP to SH -404 1,076 946 990 1,547 -11,624 -2,600 -70.99%
-
Tax Rate - 41.58% 3.95% 0.54% 0.00% - - -
Total Cost 10,302 44,616 29,060 20,549 11,924 52,826 32,255 -53.17%
-
Net Worth 49,237 48,979 49,042 52,632 52,934 48,110 59,137 -11.46%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 49,237 48,979 49,042 52,632 52,934 48,110 59,137 -11.46%
NOSH 126,250 124,725 124,473 125,316 124,758 124,736 125,000 0.66%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -4.43% 1.95% 3.40% 5.11% 12.75% -34.05% -8.71% -
ROE -0.82% 2.20% 1.93% 1.88% 2.92% -24.16% -4.40% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 7.81 36.48 24.17 17.28 10.95 31.59 23.74 -52.24%
EPS -0.32 0.86 0.76 0.79 1.24 -9.32 -2.08 -71.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.3927 0.394 0.42 0.4243 0.3857 0.4731 -12.05%
Adjusted Per Share Value based on latest NOSH - 124,868
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 0.34 1.57 1.04 0.75 0.47 1.36 1.02 -51.82%
EPS -0.01 0.04 0.03 0.03 0.05 -0.40 -0.09 -76.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.017 0.0169 0.0169 0.0181 0.0182 0.0166 0.0204 -11.41%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.28 0.27 0.28 0.22 0.26 0.24 0.25 -
P/RPS 3.58 0.74 1.16 1.27 2.37 0.76 1.05 126.02%
P/EPS -87.50 31.30 36.84 27.85 20.97 -2.58 -12.02 274.25%
EY -1.14 3.20 2.71 3.59 4.77 -38.83 -8.32 -73.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.71 0.52 0.61 0.62 0.53 22.59%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 24/12/13 26/09/13 26/06/13 22/03/13 19/12/12 26/09/12 26/06/12 -
Price 0.26 0.29 0.30 0.22 0.25 0.24 0.26 -
P/RPS 3.33 0.79 1.24 1.27 2.28 0.76 1.10 108.84%
P/EPS -81.25 33.62 39.47 27.85 20.16 -2.58 -12.50 247.10%
EY -1.23 2.97 2.53 3.59 4.96 -38.83 -8.00 -71.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.76 0.52 0.59 0.62 0.55 14.02%

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