[GCE] QoQ TTM Result on 30-Sep-2019 [#3]

Announcement Date
11-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 1.48%
YoY- -23.87%
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 18,098 22,734 23,549 22,932 22,667 23,061 23,175 -15.21%
PBT -9,832 -8,379 -7,796 -7,668 -7,747 -6,818 -6,414 32.98%
Tax 1,064 1,047 1,043 1,230 1,252 1,148 1,087 -1.41%
NP -8,768 -7,332 -6,753 -6,438 -6,495 -5,670 -5,327 39.44%
-
NP to SH -8,652 -7,230 -6,700 -6,409 -6,505 -5,717 -5,366 37.54%
-
Tax Rate - - - - - - - -
Total Cost 26,866 30,066 30,302 29,370 29,162 28,731 28,502 -3.86%
-
Net Worth 206,852 210,792 212,762 214,732 214,732 216,702 220,642 -4.21%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - 3,940 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 206,852 210,792 212,762 214,732 214,732 216,702 220,642 -4.21%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -48.45% -32.25% -28.68% -28.07% -28.65% -24.59% -22.99% -
ROE -4.18% -3.43% -3.15% -2.98% -3.03% -2.64% -2.43% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.19 11.54 11.95 11.64 11.51 11.71 11.76 -15.17%
EPS -4.39 -3.67 -3.40 -3.25 -3.30 -2.90 -2.72 37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.05 1.07 1.08 1.09 1.09 1.10 1.12 -4.21%
Adjusted Per Share Value based on latest NOSH - 197,002
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 9.19 11.54 11.95 11.64 11.51 11.71 11.76 -15.17%
EPS -4.39 -3.67 -3.40 -3.25 -3.30 -2.90 -2.72 37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.05 1.07 1.08 1.09 1.09 1.10 1.12 -4.21%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.32 0.30 0.485 0.47 0.475 0.47 0.48 -
P/RPS 3.48 2.60 4.06 4.04 4.13 4.02 4.08 -10.07%
P/EPS -7.29 -8.17 -14.26 -14.45 -14.39 -16.20 -17.62 -44.50%
EY -13.72 -12.23 -7.01 -6.92 -6.95 -6.17 -5.67 80.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 0.30 0.28 0.45 0.43 0.44 0.43 0.43 -21.35%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 06/08/20 02/06/20 25/02/20 11/11/19 07/08/19 08/05/19 26/02/19 -
Price 0.31 0.32 0.425 0.47 0.43 0.455 0.43 -
P/RPS 3.37 2.77 3.56 4.04 3.74 3.89 3.66 -5.35%
P/EPS -7.06 -8.72 -12.50 -14.45 -13.02 -15.68 -15.79 -41.55%
EY -14.17 -11.47 -8.00 -6.92 -7.68 -6.38 -6.33 71.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.65 -
P/NAPS 0.30 0.30 0.39 0.43 0.39 0.41 0.38 -14.59%

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