[GIIB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -382.32%
YoY- -156.66%
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 96,349 43,500 216,877 163,341 109,153 58,229 265,771 -49.25%
PBT -1,827 217 -10,824 -1,004 2,102 643 6,869 -
Tax -1,084 -923 -836 -1,600 -953 -617 -824 20.12%
NP -2,911 -706 -11,660 -2,604 1,149 26 6,045 -
-
NP to SH -2,864 -685 -11,715 -2,778 984 -11 5,767 -
-
Tax Rate - 425.35% - - 45.34% 95.96% 12.00% -
Total Cost 99,260 44,206 228,537 165,945 108,004 58,203 259,726 -47.42%
-
Net Worth 76,272 78,467 79,572 88,414 93,940 91,729 90,624 -10.88%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 76,272 78,467 79,572 88,414 93,940 91,729 90,624 -10.88%
NOSH 110,540 110,518 110,518 110,518 110,518 110,518 110,518 0.01%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -3.02% -1.62% -5.38% -1.59% 1.05% 0.04% 2.27% -
ROE -3.75% -0.87% -14.72% -3.14% 1.05% -0.01% 6.36% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 87.16 39.36 196.24 147.80 98.76 52.69 240.48 -49.25%
EPS -2.59 -0.62 -10.60 -2.51 0.89 -0.01 5.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.71 0.72 0.80 0.85 0.83 0.82 -10.89%
Adjusted Per Share Value based on latest NOSH - 110,518
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.78 6.67 33.26 25.05 16.74 8.93 40.76 -49.24%
EPS -0.44 -0.11 -1.80 -0.43 0.15 0.00 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.1203 0.122 0.1356 0.1441 0.1407 0.139 -10.87%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.315 0.37 0.395 0.575 0.465 0.46 0.405 -
P/RPS 0.36 0.94 0.20 0.39 0.47 0.87 0.17 65.13%
P/EPS -12.16 -59.70 -3.73 -22.88 52.23 -4,621.66 7.76 -
EY -8.23 -1.68 -26.84 -4.37 1.91 -0.02 12.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.52 0.55 0.72 0.55 0.55 0.49 -4.13%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 19/05/15 27/02/15 28/11/14 29/08/14 26/05/14 28/02/14 -
Price 0.27 0.38 0.395 0.48 0.505 0.545 0.375 -
P/RPS 0.31 0.97 0.20 0.32 0.51 1.03 0.16 55.60%
P/EPS -10.42 -61.31 -3.73 -19.10 56.72 -5,475.66 7.19 -
EY -9.60 -1.63 -26.84 -5.24 1.76 -0.02 13.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.55 0.60 0.59 0.66 0.46 -10.44%

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