[G3] QoQ TTM Result on 31-Jan-2013 [#2]

Announcement Date
22-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 0.36%
YoY- 45.5%
Quarter Report
View:
Show?
TTM Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 41,702 45,504 39,819 40,678 41,787 39,408 39,227 4.15%
PBT -660 1,520 -10,505 -11,452 -11,333 -13,518 -18,368 -89.04%
Tax -632 -632 693 718 312 100 -410 33.33%
NP -1,292 888 -9,812 -10,734 -11,021 -13,418 -18,778 -83.12%
-
NP to SH -1,267 684 -8,470 -9,472 -9,506 -11,624 -18,429 -83.13%
-
Tax Rate - 41.58% - - - - - -
Total Cost 42,994 44,616 49,631 51,412 52,808 52,826 58,005 -18.05%
-
Net Worth 49,237 50,178 43,340 52,444 52,934 51,882 58,912 -11.24%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 49,237 50,178 43,340 52,444 52,934 51,882 58,912 -11.24%
NOSH 126,250 127,777 110,000 124,868 124,758 124,656 124,523 0.91%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin -3.10% 1.95% -24.64% -26.39% -26.37% -34.05% -47.87% -
ROE -2.57% 1.36% -19.54% -18.06% -17.96% -22.40% -31.28% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 33.03 35.61 36.20 32.58 33.49 31.61 31.50 3.20%
EPS -1.00 0.54 -7.70 -7.59 -7.62 -9.32 -14.80 -83.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.3927 0.394 0.42 0.4243 0.4162 0.4731 -12.05%
Adjusted Per Share Value based on latest NOSH - 124,868
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 1.44 1.57 1.37 1.40 1.44 1.36 1.35 4.38%
EPS -0.04 0.02 -0.29 -0.33 -0.33 -0.40 -0.63 -84.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.017 0.0173 0.0149 0.0181 0.0182 0.0179 0.0203 -11.12%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.28 0.27 0.28 0.22 0.26 0.24 0.25 -
P/RPS 0.85 0.76 0.77 0.68 0.78 0.76 0.79 4.98%
P/EPS -27.90 50.44 -3.64 -2.90 -3.41 -2.57 -1.69 545.05%
EY -3.58 1.98 -27.50 -34.48 -29.31 -38.85 -59.20 -84.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.69 0.71 0.52 0.61 0.58 0.53 22.59%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 24/12/13 26/09/13 26/06/13 22/03/13 19/12/12 26/09/12 26/06/12 -
Price 0.26 0.29 0.30 0.22 0.25 0.24 0.26 -
P/RPS 0.79 0.81 0.83 0.68 0.75 0.76 0.83 -3.23%
P/EPS -25.91 54.17 -3.90 -2.90 -3.28 -2.57 -1.76 497.73%
EY -3.86 1.85 -25.67 -34.48 -30.48 -38.85 -56.92 -83.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.76 0.52 0.59 0.58 0.55 14.02%

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