[GCE] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
09-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -5.19%
YoY- -105.87%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 25,894 27,186 27,576 27,784 27,589 27,535 27,113 -3.01%
PBT -4,958 -3,942 -3,748 -3,475 -3,208 -3,470 -3,855 18.21%
Tax 764 -663 -2,277 -2,570 -2,550 -1,064 130 224.61%
NP -4,194 -4,605 -6,025 -6,045 -5,758 -4,534 -3,725 8.20%
-
NP to SH -4,200 -4,628 -6,076 -6,104 -5,803 -4,566 -3,730 8.20%
-
Tax Rate - - - - - - - -
Total Cost 30,088 31,791 33,601 33,829 33,347 32,069 30,838 -1.62%
-
Net Worth 230,492 230,492 230,492 236,402 238,372 239,173 244,016 -3.71%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 39 39 39 - - 38 38 1.74%
Div Payout % 0.00% 0.00% 0.00% - - 0.00% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 230,492 230,492 230,492 236,402 238,372 239,173 244,016 -3.71%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -16.20% -16.94% -21.85% -21.76% -20.87% -16.47% -13.74% -
ROE -1.82% -2.01% -2.64% -2.58% -2.43% -1.91% -1.53% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.14 13.80 14.00 14.10 14.00 14.05 13.67 -2.59%
EPS -2.13 -2.35 -3.08 -3.10 -2.95 -2.33 -1.88 8.65%
DPS 0.02 0.02 0.02 0.00 0.00 0.02 0.02 0.00%
NAPS 1.17 1.17 1.17 1.20 1.21 1.22 1.23 -3.27%
Adjusted Per Share Value based on latest NOSH - 197,002
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.14 13.80 14.00 14.10 14.00 13.98 13.76 -3.01%
EPS -2.13 -2.35 -3.08 -3.10 -2.95 -2.32 -1.89 8.27%
DPS 0.02 0.02 0.02 0.00 0.00 0.02 0.02 0.00%
NAPS 1.17 1.17 1.17 1.20 1.21 1.2141 1.2386 -3.71%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.52 0.53 0.555 0.58 0.575 0.52 0.55 -
P/RPS 3.96 3.84 3.96 4.11 4.11 3.70 4.02 -0.99%
P/EPS -24.39 -22.56 -17.99 -18.72 -19.52 -22.33 -29.25 -11.37%
EY -4.10 -4.43 -5.56 -5.34 -5.12 -4.48 -3.42 12.81%
DY 0.04 0.04 0.04 0.00 0.00 0.04 0.04 0.00%
P/NAPS 0.44 0.45 0.47 0.48 0.48 0.43 0.45 -1.48%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 10/11/17 09/08/17 09/05/17 23/02/17 09/11/16 09/08/16 -
Price 0.50 0.51 0.52 0.56 0.58 0.52 0.55 -
P/RPS 3.80 3.70 3.71 3.97 4.14 3.70 4.02 -3.67%
P/EPS -23.45 -21.71 -16.86 -18.07 -19.69 -22.33 -29.25 -13.66%
EY -4.26 -4.61 -5.93 -5.53 -5.08 -4.48 -3.42 15.72%
DY 0.04 0.04 0.04 0.00 0.00 0.04 0.04 0.00%
P/NAPS 0.43 0.44 0.44 0.47 0.48 0.43 0.45 -2.97%

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