[G3] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
Revenue 27,243 0 16,890 0 11,195 0 6,085 641.95%
PBT -5,628 0 -5,893 0 -3,831 0 -1,842 345.17%
Tax 0 0 0 0 0 0 0 -
NP -5,628 0 -5,893 0 -3,831 0 -1,842 345.17%
-
NP to SH -5,628 0 -5,893 0 -3,831 0 -1,842 345.17%
-
Tax Rate - - - - - - - -
Total Cost 32,871 0 22,783 0 15,026 0 7,927 569.68%
-
Net Worth 20,269 0 20,005 0 21,917 25,815 23,959 -20.03%
Dividend
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
Net Worth 20,269 0 20,005 0 21,917 25,815 23,959 -20.03%
NOSH 137,603 137,686 137,686 137,500 137,500 137,462 137,462 0.13%
Ratio Analysis
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
NP Margin -20.66% 0.00% -34.89% 0.00% -34.22% 0.00% -30.27% -
ROE -27.77% 0.00% -29.46% 0.00% -17.48% 0.00% -7.69% -
Per Share
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
RPS 19.80 0.00 12.27 0.00 8.14 0.00 4.43 640.28%
EPS -4.09 0.00 -4.28 0.00 -2.79 0.00 -1.34 344.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1473 0.00 0.1453 0.00 0.1594 0.1878 0.1743 -20.15%
Adjusted Per Share Value based on latest NOSH - 137,500
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
RPS 0.94 0.00 0.58 0.00 0.39 0.00 0.21 641.75%
EPS -0.19 0.00 -0.20 0.00 -0.13 0.00 -0.06 366.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.007 0.00 0.0069 0.00 0.0076 0.0089 0.0083 -20.36%
Price Multiplier on Financial Quarter End Date
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
Date 31/07/17 30/06/17 28/04/17 31/03/17 31/01/17 30/12/16 31/10/16 -
Price 1.79 1.85 1.31 1.05 1.07 1.16 1.19 -
P/RPS 9.04 0.00 10.68 0.00 13.14 0.00 0.00 -
P/EPS -43.77 0.00 -30.61 0.00 -38.40 0.00 0.00 -
EY -2.28 0.00 -3.27 0.00 -2.60 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.15 0.00 9.02 0.00 6.71 6.18 0.00 -
Price Multiplier on Announcement Date
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
Date 28/09/17 - 22/06/17 - 29/03/17 - 22/12/16 -
Price 0.75 0.00 1.85 0.00 1.10 0.00 1.18 -
P/RPS 3.79 0.00 15.08 0.00 13.51 0.00 0.00 -
P/EPS -18.34 0.00 -43.22 0.00 -39.48 0.00 0.00 -
EY -5.45 0.00 -2.31 0.00 -2.53 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.09 0.00 12.73 0.00 6.90 0.00 0.00 -

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