[GIIB] QoQ Quarter Result on 31-Dec-2015 [#4]

Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -185.23%
YoY- 52.26%
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 43,254 37,297 47,429 47,406 47,794 52,849 43,500 -0.37%
PBT -240 -1,958 -1,099 -3,222 -1,324 -2,044 217 -
Tax -167 -50 2,364 -1,094 -210 -161 -923 -67.91%
NP -407 -2,008 1,265 -4,316 -1,534 -2,205 -706 -30.66%
-
NP to SH -376 -1,937 -1,272 -4,267 -1,496 -2,179 -685 -32.88%
-
Tax Rate - - - - - - 425.35% -
Total Cost 43,661 39,305 46,164 51,722 49,328 55,054 44,206 -0.82%
-
Net Worth 69,626 69,626 70,731 70,731 75,152 76,257 78,467 -7.63%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 69,626 69,626 70,731 70,731 75,152 76,257 78,467 -7.63%
NOSH 110,518 110,518 110,518 110,518 110,518 110,518 110,518 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -0.94% -5.38% 2.67% -9.10% -3.21% -4.17% -1.62% -
ROE -0.54% -2.78% -1.80% -6.03% -1.99% -2.86% -0.87% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 39.14 33.75 42.92 42.89 43.25 47.82 39.36 -0.37%
EPS -0.34 -1.75 -1.15 -3.86 -1.35 -1.97 -0.62 -32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.64 0.64 0.68 0.69 0.71 -7.64%
Adjusted Per Share Value based on latest NOSH - 110,518
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.65 5.73 7.29 7.29 7.35 8.13 6.69 -0.39%
EPS -0.06 -0.30 -0.20 -0.66 -0.23 -0.34 -0.11 -33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.107 0.107 0.1087 0.1087 0.1155 0.1172 0.1206 -7.64%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.68 0.235 0.23 0.27 0.28 0.315 0.37 -
P/RPS 1.74 0.70 0.54 0.63 0.65 0.66 0.94 50.58%
P/EPS -199.87 -13.41 -19.98 -6.99 -20.69 -15.98 -59.70 123.30%
EY -0.50 -7.46 -5.00 -14.30 -4.83 -6.26 -1.68 -55.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.37 0.36 0.42 0.41 0.46 0.52 62.56%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 24/08/16 30/05/16 29/02/16 27/11/15 25/08/15 19/05/15 -
Price 0.615 0.58 0.215 0.26 0.29 0.27 0.38 -
P/RPS 1.57 1.72 0.50 0.61 0.67 0.56 0.97 37.73%
P/EPS -180.77 -33.09 -18.68 -6.73 -21.42 -13.69 -61.31 105.21%
EY -0.55 -3.02 -5.35 -14.85 -4.67 -7.30 -1.63 -51.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.92 0.34 0.41 0.43 0.39 0.54 48.62%

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