[GCE] QoQ TTM Result on 31-Dec-2017 [#4]

Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 9.25%
YoY- 27.62%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 24,414 24,650 25,184 25,894 27,186 27,576 27,784 -8.25%
PBT -5,291 -5,262 -5,212 -4,958 -3,942 -3,748 -3,475 32.31%
Tax 152 629 746 764 -663 -2,277 -2,570 -
NP -5,139 -4,633 -4,466 -4,194 -4,605 -6,025 -6,045 -10.25%
-
NP to SH -5,174 -4,641 -4,445 -4,200 -4,628 -6,076 -6,104 -10.42%
-
Tax Rate - - - - - - - -
Total Cost 29,553 29,283 29,650 30,088 31,791 33,601 33,829 -8.60%
-
Net Worth 220,642 222,612 224,582 230,492 230,492 230,492 236,402 -4.49%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 3,940 3,940 3,979 39 39 39 - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 220,642 222,612 224,582 230,492 230,492 230,492 236,402 -4.49%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -21.05% -18.80% -17.73% -16.20% -16.94% -21.85% -21.76% -
ROE -2.34% -2.08% -1.98% -1.82% -2.01% -2.64% -2.58% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.39 12.51 12.78 13.14 13.80 14.00 14.10 -8.25%
EPS -2.63 -2.36 -2.26 -2.13 -2.35 -3.08 -3.10 -10.37%
DPS 2.00 2.00 2.02 0.02 0.02 0.02 0.00 -
NAPS 1.12 1.13 1.14 1.17 1.17 1.17 1.20 -4.49%
Adjusted Per Share Value based on latest NOSH - 197,002
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 12.39 12.51 12.78 13.14 13.80 14.00 14.10 -8.25%
EPS -2.63 -2.36 -2.26 -2.13 -2.35 -3.08 -3.10 -10.37%
DPS 2.00 2.00 2.02 0.02 0.02 0.02 0.00 -
NAPS 1.12 1.13 1.14 1.17 1.17 1.17 1.20 -4.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.49 0.515 0.515 0.52 0.53 0.555 0.58 -
P/RPS 3.95 4.12 4.03 3.96 3.84 3.96 4.11 -2.61%
P/EPS -18.66 -21.86 -22.82 -24.39 -22.56 -17.99 -18.72 -0.21%
EY -5.36 -4.57 -4.38 -4.10 -4.43 -5.56 -5.34 0.24%
DY 4.08 3.88 3.92 0.04 0.04 0.04 0.00 -
P/NAPS 0.44 0.46 0.45 0.44 0.45 0.47 0.48 -5.63%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 08/08/18 08/05/18 27/02/18 10/11/17 09/08/17 09/05/17 -
Price 0.45 0.50 0.475 0.50 0.51 0.52 0.56 -
P/RPS 3.63 4.00 3.72 3.80 3.70 3.71 3.97 -5.78%
P/EPS -17.13 -21.22 -21.05 -23.45 -21.71 -16.86 -18.07 -3.49%
EY -5.84 -4.71 -4.75 -4.26 -4.61 -5.93 -5.53 3.69%
DY 4.44 4.00 4.25 0.04 0.04 0.04 0.00 -
P/NAPS 0.40 0.44 0.42 0.43 0.44 0.44 0.47 -10.18%

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