[G3] QoQ TTM Result on 31-Jan-2016 [#2]

Announcement Date
28-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- 32.41%
YoY- 44.69%
Quarter Report
View:
Show?
TTM Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 38,394 38,112 28,021 29,521 32,795 34,845 37,171 2.17%
PBT -14,614 -14,429 -10,448 -7,579 -5,715 -4,594 -9,556 32.56%
Tax 102 102 72 167 157 140 -29 -
NP -14,512 -14,327 -10,376 -7,412 -5,558 -4,454 -9,585 31.68%
-
NP to SH -14,512 -14,327 -10,376 -7,412 -10,966 -9,791 -14,107 1.89%
-
Tax Rate - - - - - - - -
Total Cost 52,906 52,439 38,397 36,933 38,353 39,299 46,756 8.54%
-
Net Worth 23,959 23,511 24,396 29,625 32,392 80,337 168,046 -72.54%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 23,959 23,511 24,396 29,625 32,392 80,337 168,046 -72.54%
NOSH 137,462 125,196 124,600 124,530 124,586 296,666 601,025 -62.43%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin -37.80% -37.59% -37.03% -25.11% -16.95% -12.78% -25.79% -
ROE -60.57% -60.94% -42.53% -25.02% -33.85% -12.19% -8.39% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 27.93 30.44 22.49 23.71 26.32 11.75 6.18 172.10%
EPS -10.56 -11.44 -8.33 -5.95 -8.80 -3.30 -2.35 171.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1743 0.1878 0.1958 0.2379 0.26 0.2708 0.2796 -26.92%
Adjusted Per Share Value based on latest NOSH - 124,530
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 1.55 1.54 1.13 1.20 1.33 1.41 1.51 1.75%
EPS -0.59 -0.58 -0.42 -0.30 -0.44 -0.40 -0.57 2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0097 0.0095 0.0099 0.012 0.0131 0.0325 0.068 -72.53%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 1.19 0.82 0.54 0.505 0.27 0.23 0.215 -
P/RPS 4.26 2.69 2.40 2.13 1.03 1.96 3.48 14.36%
P/EPS -11.27 -7.17 -6.48 -8.48 -3.07 -6.97 -9.16 14.74%
EY -8.87 -13.96 -15.42 -11.79 -32.60 -14.35 -10.92 -12.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.83 4.37 2.76 2.12 1.04 0.85 0.77 325.67%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 22/12/16 29/09/16 24/06/16 28/03/16 28/12/15 30/09/15 26/06/15 -
Price 1.18 1.27 0.61 0.495 0.41 0.19 0.23 -
P/RPS 4.22 4.17 2.71 2.09 1.56 1.62 3.72 8.72%
P/EPS -11.18 -11.10 -7.33 -8.32 -4.66 -5.76 -9.80 9.13%
EY -8.95 -9.01 -13.65 -12.02 -21.47 -17.37 -10.21 -8.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.77 6.76 3.12 2.08 1.58 0.70 0.82 305.88%

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