[G3] QoQ Cumulative Quarter Result on 31-Oct-2017

Announcement Date
15-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Oct-2017
Profit Trend
QoQ--%
YoY- -378.12%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 CAGR
Revenue 17,321 4,390 31,038 30,076 0 27,243 0 -
PBT -5,584 -3,975 -13,398 -8,807 0 -5,628 0 -
Tax 0 0 600 0 0 0 0 -
NP -5,584 -3,975 -12,798 -8,807 0 -5,628 0 -
-
NP to SH -5,584 -3,975 -12,798 -8,807 0 -5,628 0 -
-
Tax Rate - - - - - - - -
Total Cost 22,905 8,365 43,836 38,883 0 32,871 0 -
-
Net Worth 62,246 63,854 71,156 23,718 0 20,269 0 -
Dividend
30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 CAGR
Net Worth 62,246 63,854 71,156 23,718 0 20,269 0 -
NOSH 412,500 412,500 412,500 412,500 412,500 137,603 137,686 199.59%
Ratio Analysis
30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 CAGR
NP Margin -32.24% -90.55% -41.23% -29.28% 0.00% -20.66% 0.00% -
ROE -8.97% -6.23% -17.99% -37.13% 0.00% -27.77% 0.00% -
Per Share
30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 CAGR
RPS 4.20 1.06 7.52 21.87 0.00 19.80 0.00 -
EPS -1.35 -0.96 -6.98 -6.41 0.00 -4.09 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.1548 0.1725 0.1725 0.00 0.1473 0.00 -
Adjusted Per Share Value based on latest NOSH - 412,500
30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 CAGR
RPS 0.60 0.15 1.07 1.04 0.00 0.94 0.00 -
EPS -0.19 -0.14 -0.44 -0.30 0.00 -0.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.022 0.0245 0.0082 0.00 0.007 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 CAGR
Date 29/06/18 30/03/18 29/12/17 31/10/17 29/09/17 31/07/17 30/06/17 -
Price 0.90 0.85 0.82 0.85 0.75 1.79 1.85 -
P/RPS 21.43 79.87 10.90 3.89 0.00 9.04 0.00 -
P/EPS -66.48 -88.21 -26.43 -13.27 0.00 -43.77 0.00 -
EY -1.50 -1.13 -3.78 -7.54 0.00 -2.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.96 5.49 4.75 4.93 0.00 12.15 0.00 -
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 CAGR
Date 24/08/18 30/05/18 27/02/18 15/12/17 - 28/09/17 - -
Price 0.77 0.89 0.755 0.895 0.00 0.75 0.00 -
P/RPS 18.34 83.63 10.03 4.09 0.00 3.79 0.00 -
P/EPS -56.88 -92.36 -24.33 -13.97 0.00 -18.34 0.00 -
EY -1.76 -1.08 -4.11 -7.16 0.00 -5.45 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 5.75 4.38 5.19 0.00 5.09 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