[GCE] QoQ TTM Result on 31-Mar-2020 [#1]

Announcement Date
02-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -7.91%
YoY- -26.46%
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 12,042 15,208 18,098 22,734 23,549 22,932 22,667 -34.27%
PBT -11,639 -11,295 -9,832 -8,379 -7,796 -7,668 -7,747 31.01%
Tax 1,917 1,108 1,064 1,047 1,043 1,230 1,252 32.67%
NP -9,722 -10,187 -8,768 -7,332 -6,753 -6,438 -6,495 30.69%
-
NP to SH -9,573 -10,049 -8,652 -7,230 -6,700 -6,409 -6,505 29.22%
-
Tax Rate - - - - - - - -
Total Cost 21,764 25,395 26,866 30,066 30,302 29,370 29,162 -17.64%
-
Net Worth 202,912 204,882 206,852 210,792 212,762 214,732 214,732 -3.68%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 202,912 204,882 206,852 210,792 212,762 214,732 214,732 -3.68%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -80.73% -66.98% -48.45% -32.25% -28.68% -28.07% -28.65% -
ROE -4.72% -4.90% -4.18% -3.43% -3.15% -2.98% -3.03% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.11 7.72 9.19 11.54 11.95 11.64 11.51 -34.31%
EPS -4.86 -5.10 -4.39 -3.67 -3.40 -3.25 -3.30 29.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 1.05 1.07 1.08 1.09 1.09 -3.68%
Adjusted Per Share Value based on latest NOSH - 197,002
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 6.11 7.72 9.19 11.54 11.95 11.64 11.51 -34.31%
EPS -4.86 -5.10 -4.39 -3.67 -3.40 -3.25 -3.30 29.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 1.05 1.07 1.08 1.09 1.09 -3.68%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.375 0.33 0.32 0.30 0.485 0.47 0.475 -
P/RPS 6.13 4.27 3.48 2.60 4.06 4.04 4.13 29.96%
P/EPS -7.72 -6.47 -7.29 -8.17 -14.26 -14.45 -14.39 -33.85%
EY -12.96 -15.46 -13.72 -12.23 -7.01 -6.92 -6.95 51.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.30 0.28 0.45 0.43 0.44 -12.46%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 09/11/20 06/08/20 02/06/20 25/02/20 11/11/19 07/08/19 -
Price 0.335 0.35 0.31 0.32 0.425 0.47 0.43 -
P/RPS 5.48 4.53 3.37 2.77 3.56 4.04 3.74 28.85%
P/EPS -6.89 -6.86 -7.06 -8.72 -12.50 -14.45 -13.02 -34.44%
EY -14.51 -14.57 -14.17 -11.47 -8.00 -6.92 -7.68 52.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.30 0.30 0.39 0.43 0.39 -10.49%

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