[G3] 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- -28.74%
YoY- 13.91%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Revenue 23,912 22,616 20,038 21,343 23,991 16,048 21,158 11.05%
PBT -13,921 -13,354 -11,480 -9,567 -6,965 -1,797 -3,786 205.15%
Tax 600 600 600 600 0 0 0 -
NP -13,321 -12,754 -10,880 -8,967 -6,965 -1,797 -3,786 193.84%
-
NP to SH -13,321 -12,754 -10,880 -8,967 -6,965 -1,797 -3,786 193.84%
-
Tax Rate - - - - - - - -
Total Cost 37,233 35,370 30,918 30,310 30,956 17,845 24,944 40.94%
-
Net Worth 58,492 62,246 63,854 71,156 23,718 0 20,544 145.09%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Net Worth 58,492 62,246 63,854 71,156 23,718 0 20,544 145.09%
NOSH 412,500 412,500 412,500 412,500 412,500 412,500 139,473 153.22%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
NP Margin -55.71% -56.39% -54.30% -42.01% -29.03% -11.20% -17.89% -
ROE -22.77% -20.49% -17.04% -12.60% -29.36% 0.00% -18.43% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
RPS 5.80 5.48 4.86 5.17 17.45 3.89 15.17 -56.12%
EPS -3.23 -3.09 -2.64 -2.17 -5.07 -0.44 -2.71 16.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.1509 0.1548 0.1725 0.1725 0.00 0.1473 -3.20%
Adjusted Per Share Value based on latest NOSH - 412,500
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
RPS 0.63 0.60 0.53 0.57 0.64 0.43 0.56 10.61%
EPS -0.35 -0.34 -0.29 -0.24 -0.18 -0.05 -0.10 192.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0155 0.0165 0.0169 0.0189 0.0063 0.00 0.0054 146.81%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 31/10/17 29/09/17 31/07/17 -
Price 0.81 0.90 0.85 0.82 0.85 0.75 1.79 -
P/RPS 13.97 16.42 17.50 15.85 4.87 19.28 11.80 15.56%
P/EPS -25.08 -29.11 -32.23 -37.72 -16.78 -172.16 -65.94 -56.31%
EY -3.99 -3.44 -3.10 -2.65 -5.96 -0.58 -1.52 128.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.71 5.96 5.49 4.75 4.93 0.00 12.15 -47.63%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 31/10/17 30/09/17 31/07/17 CAGR
Date 22/11/18 24/08/18 30/05/18 27/02/18 15/12/17 - 28/09/17 -
Price 0.83 0.77 0.89 0.755 0.895 0.00 0.75 -
P/RPS 14.32 14.04 18.32 14.59 5.13 0.00 4.94 148.90%
P/EPS -25.70 -24.90 -33.74 -34.73 -17.67 0.00 -27.63 -6.01%
EY -3.89 -4.02 -2.96 -2.88 -5.66 0.00 -3.62 6.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.85 5.10 5.75 4.38 5.19 0.00 5.09 12.66%

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