[G3] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 86.23%
YoY- 40.6%
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 14,214 22,191 15,086 6,086 29,369 21,450 17,321 -12.31%
PBT -15,776 -8,660 -4,160 -2,361 -17,124 -9,330 -5,584 99.47%
Tax 0 0 0 0 -23 0 0 -
NP -15,776 -8,660 -4,160 -2,361 -17,147 -9,330 -5,584 99.47%
-
NP to SH -16,392 -8,660 -4,160 -2,361 -17,147 -9,330 -5,584 104.61%
-
Tax Rate - - - - - - - -
Total Cost 29,990 30,851 19,246 8,447 46,516 30,780 22,905 19.62%
-
Net Worth 39,945 41,445 46,604 48,262 50,737 58,492 62,246 -25.54%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 39,945 41,445 46,604 48,262 50,737 58,492 62,246 -25.54%
NOSH 468,010 415,049 413,816 412,500 412,500 412,500 412,500 8.75%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -110.99% -39.02% -27.58% -38.79% -58.38% -43.50% -32.24% -
ROE -41.04% -20.89% -8.93% -4.89% -33.80% -15.95% -8.97% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.20 5.35 3.65 1.48 7.12 5.20 4.20 -16.53%
EPS -3.90 -2.10 -1.01 -0.57 -4.16 -2.26 -1.35 102.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.1128 0.117 0.123 0.1418 0.1509 -29.07%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 0.49 0.76 0.52 0.21 1.01 0.74 0.60 -12.59%
EPS -0.56 -0.30 -0.14 -0.08 -0.59 -0.32 -0.19 105.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0138 0.0143 0.0161 0.0166 0.0175 0.0202 0.0214 -25.29%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.67 3.11 1.46 0.81 0.815 0.81 0.90 -
P/RPS 83.37 58.09 39.98 54.90 11.45 15.58 21.43 146.74%
P/EPS -72.29 -148.84 -145.00 -141.52 -19.61 -35.81 -66.48 5.72%
EY -1.38 -0.67 -0.69 -0.71 -5.10 -2.79 -1.50 -5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 29.67 31.10 12.94 6.92 6.63 5.71 5.96 190.69%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 28/11/19 22/08/19 21/05/19 25/02/19 22/11/18 24/08/18 -
Price 2.58 2.55 2.41 1.13 0.79 0.83 0.77 -
P/RPS 80.56 47.63 66.00 76.59 11.10 15.96 18.34 167.49%
P/EPS -69.86 -122.04 -239.35 -197.43 -19.00 -36.70 -56.88 14.64%
EY -1.43 -0.82 -0.42 -0.51 -5.26 -2.73 -1.76 -12.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 28.67 25.50 21.37 9.66 6.42 5.85 5.10 215.16%

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