[G3] QoQ Quarter Result on 30-Sep-2017 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Revenue 4,390 2,462 2,833 0 10,353 0 5,695 -24.69%
PBT -3,975 -4,591 -3,179 0 265 0 -2,062 104.44%
Tax 0 600 0 0 0 0 0 -
NP -3,975 -3,991 -3,179 0 265 0 -2,062 104.44%
-
NP to SH -3,975 -3,991 -3,179 0 265 0 -2,062 104.44%
-
Tax Rate - - - - 0.00% - - -
Total Cost 8,365 6,453 6,012 0 10,088 0 7,757 8.56%
-
Net Worth 63,854 71,156 23,718 0 20,544 0 19,973 254.76%
Dividend
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Net Worth 63,854 71,156 23,718 0 20,544 0 19,973 254.76%
NOSH 412,500 412,500 412,500 412,500 139,473 137,466 137,466 231.10%
Ratio Analysis
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
NP Margin -90.55% -162.10% -112.21% 0.00% 2.56% 0.00% -36.21% -
ROE -6.23% -5.61% -13.40% 0.00% 1.29% 0.00% -10.32% -
Per Share
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
RPS 1.06 0.60 2.06 0.00 7.42 0.00 4.14 -77.33%
EPS -0.96 -0.97 -2.31 0.00 0.19 0.00 -1.50 -38.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1548 0.1725 0.1725 0.00 0.1473 0.00 0.1453 7.14%
Adjusted Per Share Value based on latest NOSH - 412,500
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
RPS 0.15 0.08 0.10 0.00 0.36 0.00 0.20 -26.90%
EPS -0.14 -0.14 -0.11 0.00 0.01 0.00 -0.07 112.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.022 0.0245 0.0082 0.00 0.0071 0.00 0.0069 253.72%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Date 30/03/18 29/12/17 31/10/17 29/09/17 31/07/17 30/06/17 28/04/17 -
Price 0.85 0.82 0.85 0.75 1.79 1.85 1.31 -
P/RPS 79.87 137.39 41.25 0.00 24.11 0.00 31.62 174.44%
P/EPS -88.21 -84.75 -36.76 0.00 942.11 0.00 -87.33 1.09%
EY -1.13 -1.18 -2.72 0.00 0.11 0.00 -1.15 -1.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.49 4.75 4.93 0.00 12.15 0.00 9.02 -41.78%
Price Multiplier on Announcement Date
31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 CAGR
Date 30/05/18 27/02/18 15/12/17 - 28/09/17 - 22/06/17 -
Price 0.89 0.755 0.895 0.00 0.75 0.00 1.85 -
P/RPS 83.63 126.50 43.44 0.00 10.10 0.00 44.66 98.08%
P/EPS -92.36 -78.03 -38.71 0.00 394.74 0.00 -123.33 -27.02%
EY -1.08 -1.28 -2.58 0.00 0.25 0.00 -0.81 36.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.75 4.38 5.19 0.00 5.09 0.00 12.73 -57.93%

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