[G3] QoQ TTM Result on 30-Sep-2018 [#3]

Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -4.45%
YoY- -641.29%
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 27,134 31,065 29,369 23,912 22,616 20,038 21,343 17.40%
PBT -15,700 -15,510 -17,124 -13,921 -13,354 -11,480 -9,567 39.25%
Tax 0 0 0 600 600 600 600 -
NP -15,700 -15,510 -17,124 -13,321 -12,754 -10,880 -8,967 45.41%
-
NP to SH -15,700 -15,510 -17,124 -13,321 -12,754 -10,880 -8,967 45.41%
-
Tax Rate - - - - - - - -
Total Cost 42,834 46,575 46,493 37,233 35,370 30,918 30,310 26.01%
-
Net Worth 46,604 48,262 50,737 58,492 62,246 63,854 71,156 -24.64%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 46,604 48,262 50,737 58,492 62,246 63,854 71,156 -24.64%
NOSH 413,816 412,500 412,500 412,500 412,500 412,500 412,500 0.21%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -57.86% -49.93% -58.31% -55.71% -56.39% -54.30% -42.01% -
ROE -33.69% -32.14% -33.75% -22.77% -20.49% -17.04% -12.60% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 6.57 7.53 7.12 5.80 5.48 4.86 5.17 17.37%
EPS -3.80 -3.76 -4.15 -3.23 -3.09 -2.64 -2.17 45.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1128 0.117 0.123 0.1418 0.1509 0.1548 0.1725 -24.72%
Adjusted Per Share Value based on latest NOSH - 412,500
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 0.93 1.07 1.01 0.82 0.78 0.69 0.74 16.50%
EPS -0.54 -0.53 -0.59 -0.46 -0.44 -0.37 -0.31 44.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0161 0.0166 0.0175 0.0202 0.0214 0.022 0.0245 -24.47%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.46 0.81 0.815 0.81 0.90 0.85 0.82 -
P/RPS 22.23 10.76 11.45 13.97 16.42 17.50 15.85 25.37%
P/EPS -38.42 -21.54 -19.63 -25.08 -29.11 -32.23 -37.72 1.23%
EY -2.60 -4.64 -5.09 -3.99 -3.44 -3.10 -2.65 -1.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.94 6.92 6.63 5.71 5.96 5.49 4.75 95.41%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 21/05/19 25/02/19 22/11/18 24/08/18 30/05/18 27/02/18 -
Price 2.41 1.13 0.79 0.83 0.77 0.89 0.755 -
P/RPS 36.70 15.00 11.10 14.32 14.04 18.32 14.59 85.27%
P/EPS -63.42 -30.05 -19.03 -25.70 -24.90 -33.74 -34.73 49.56%
EY -1.58 -3.33 -5.25 -3.89 -4.02 -2.96 -2.88 -33.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 21.37 9.66 6.42 5.85 5.10 5.75 4.38 188.50%

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