[G3] QoQ Cumulative Quarter Result on 31-Oct-2015 [#1]

Announcement Date
28-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- 80.81%
YoY- -243.78%
Quarter Report
View:
Show?
Cumulative Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 38,112 17,153 10,991 5,803 34,695 23,977 16,315 76.14%
PBT -14,429 -9,204 -3,911 -1,657 -4,785 -3,350 -926 524.89%
Tax 102 -15 0 0 139 53 -27 -
NP -14,327 -9,219 -3,911 -1,657 -4,646 -3,297 -953 510.13%
-
NP to SH -14,327 -9,219 -3,911 -1,657 -8,634 -8,634 -6,290 73.20%
-
Tax Rate - - - - - - - -
Total Cost 52,439 26,372 14,902 7,460 39,341 27,274 17,268 109.84%
-
Net Worth 23,519 24,425 29,631 32,392 33,501 34,885 37,303 -26.49%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 23,519 24,425 29,631 32,392 33,501 34,885 37,303 -26.49%
NOSH 125,236 124,749 124,554 124,586 124,726 124,768 124,801 0.23%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin -37.59% -53.75% -35.58% -28.55% -13.39% -13.75% -5.84% -
ROE -60.92% -37.74% -13.20% -5.12% -25.77% -24.75% -16.86% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 30.43 13.75 8.82 4.66 27.82 19.22 13.07 75.75%
EPS -11.44 -7.39 -3.14 -1.33 -8.00 -6.92 -5.04 72.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1878 0.1958 0.2379 0.26 0.2686 0.2796 0.2989 -26.66%
Adjusted Per Share Value based on latest NOSH - 124,586
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 1.31 0.59 0.38 0.20 1.20 0.83 0.56 76.31%
EPS -0.49 -0.32 -0.13 -0.06 -0.30 -0.30 -0.22 70.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0081 0.0084 0.0102 0.0112 0.0115 0.012 0.0129 -26.69%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.82 0.54 0.505 0.27 0.23 0.215 0.24 -
P/RPS 2.69 3.93 5.72 5.80 0.83 1.12 1.84 28.84%
P/EPS -7.17 -7.31 -16.08 -20.30 -3.32 -3.11 -4.76 31.43%
EY -13.95 -13.69 -6.22 -4.93 -30.10 -32.19 -21.00 -23.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.37 2.76 2.12 1.04 0.86 0.77 0.80 210.48%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/09/16 24/06/16 28/03/16 28/12/15 30/09/15 26/06/15 30/03/15 -
Price 1.27 0.61 0.495 0.41 0.19 0.23 0.23 -
P/RPS 4.17 4.44 5.61 8.80 0.68 1.20 1.76 77.81%
P/EPS -11.10 -8.25 -15.76 -30.83 -2.74 -3.32 -4.56 81.05%
EY -9.01 -12.11 -6.34 -3.24 -36.43 -30.09 -21.91 -44.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.76 3.12 2.08 1.58 0.71 0.82 0.77 326.13%

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