[G3] QoQ TTM Result on 30-Apr-2017

Announcement Date
22-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Apr-2017
Profit Trend
QoQ- -103.67%
YoY- 60.96%
View:
Show?
TTM Result
30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 CAGR
Revenue 16,048 21,158 10,805 10,805 5,110 26,069 27,121 -50.41%
PBT -1,797 -3,786 -4,051 -4,051 -1,989 -7,214 -10,518 -90.58%
Tax 0 0 0 0 0 117 102 -
NP -1,797 -3,786 -4,051 -4,051 -1,989 -7,097 -10,416 -90.45%
-
NP to SH -1,797 -3,786 -4,051 -4,051 -1,989 -7,097 -10,416 -90.45%
-
Tax Rate - - - - - - - -
Total Cost 17,845 24,944 14,856 14,856 7,099 33,166 37,537 -62.99%
-
Net Worth 0 20,544 0 19,973 0 21,917 25,815 -
Dividend
30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 CAGR
Net Worth 0 20,544 0 19,973 0 21,917 25,815 -
NOSH 412,500 139,473 137,466 137,466 137,500 137,500 137,462 334.58%
Ratio Analysis
30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 CAGR
NP Margin -11.20% -17.89% -37.49% -37.49% -38.92% -27.22% -38.41% -
ROE 0.00% -18.43% 0.00% -20.28% 0.00% -32.38% -40.35% -
Per Share
30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 CAGR
RPS 3.89 15.17 7.86 7.86 3.72 18.96 19.73 -88.59%
EPS -0.44 -2.71 -2.95 -2.95 -1.45 -5.16 -7.58 -97.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1473 0.00 0.1453 0.00 0.1594 0.1878 -
Adjusted Per Share Value based on latest NOSH - 137,466
30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 CAGR
RPS 0.55 0.73 0.37 0.37 0.18 0.90 0.93 -50.45%
EPS -0.06 -0.13 -0.14 -0.14 -0.07 -0.24 -0.36 -90.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0071 0.00 0.0069 0.00 0.0076 0.0089 -
Price Multiplier on Financial Quarter End Date
30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 CAGR
Date 29/09/17 31/07/17 30/06/17 28/04/17 31/03/17 31/01/17 30/12/16 -
Price 0.75 1.79 1.85 1.31 1.05 1.07 1.16 -
P/RPS 19.28 11.80 23.54 16.67 28.25 5.64 5.88 389.24%
P/EPS -172.16 -65.94 -62.78 -44.45 -72.59 -20.73 -15.31 2441.70%
EY -0.58 -1.52 -1.59 -2.25 -1.38 -4.82 -6.53 -96.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 12.15 0.00 9.02 0.00 6.71 6.18 -
Price Multiplier on Announcement Date
30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 CAGR
Date - 28/09/17 - 22/06/17 - 29/03/17 - -
Price 0.00 0.75 0.00 1.85 0.00 1.10 0.00 -
P/RPS 0.00 4.94 0.00 23.54 0.00 5.80 0.00 -
P/EPS 0.00 -27.63 0.00 -62.78 0.00 -21.31 0.00 -
EY 0.00 -3.62 0.00 -1.59 0.00 -4.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.09 0.00 12.73 0.00 6.90 0.00 -

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