[G3] QoQ TTM Result on 31-Jul-2017

Announcement Date
28-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Jul-2017
Profit Trend
QoQ- 6.54%
YoY- 73.57%
View:
Show?
TTM Result
31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 CAGR
Revenue 21,343 23,991 16,048 21,158 10,805 10,805 5,110 566.83%
PBT -9,567 -6,965 -1,797 -3,786 -4,051 -4,051 -1,989 704.24%
Tax 600 0 0 0 0 0 0 -
NP -8,967 -6,965 -1,797 -3,786 -4,051 -4,051 -1,989 637.99%
-
NP to SH -8,967 -6,965 -1,797 -3,786 -4,051 -4,051 -1,989 637.99%
-
Tax Rate - - - - - - - -
Total Cost 30,310 30,956 17,845 24,944 14,856 14,856 7,099 586.59%
-
Net Worth 71,156 23,718 0 20,544 0 19,973 0 -
Dividend
31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 CAGR
Net Worth 71,156 23,718 0 20,544 0 19,973 0 -
NOSH 412,500 412,500 412,500 139,473 137,466 137,466 137,500 329.80%
Ratio Analysis
31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 CAGR
NP Margin -42.01% -29.03% -11.20% -17.89% -37.49% -37.49% -38.92% -
ROE -12.60% -29.36% 0.00% -18.43% 0.00% -20.28% 0.00% -
Per Share
31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 CAGR
RPS 5.17 17.45 3.89 15.17 7.86 7.86 3.72 54.78%
EPS -2.17 -5.07 -0.44 -2.71 -2.95 -2.95 -1.45 70.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.1725 0.00 0.1473 0.00 0.1453 0.00 -
Adjusted Per Share Value based on latest NOSH - 139,473
31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 CAGR
RPS 0.57 0.64 0.43 0.56 0.29 0.29 0.14 544.61%
EPS -0.24 -0.18 -0.05 -0.10 -0.11 -0.11 -0.05 702.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0189 0.0063 0.00 0.0054 0.00 0.0053 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 CAGR
Date 29/12/17 31/10/17 29/09/17 31/07/17 30/06/17 28/04/17 31/03/17 -
Price 0.82 0.85 0.75 1.79 1.85 1.31 1.05 -
P/RPS 15.85 4.87 19.28 11.80 23.54 16.67 28.25 -53.56%
P/EPS -37.72 -16.78 -172.16 -65.94 -62.78 -44.45 -72.59 -58.05%
EY -2.65 -5.96 -0.58 -1.52 -1.59 -2.25 -1.38 137.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.75 4.93 0.00 12.15 0.00 9.02 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/10/17 30/09/17 31/07/17 30/06/17 30/04/17 31/03/17 CAGR
Date 27/02/18 15/12/17 - 28/09/17 - 22/06/17 - -
Price 0.755 0.895 0.00 0.75 0.00 1.85 0.00 -
P/RPS 14.59 5.13 0.00 4.94 0.00 23.54 0.00 -
P/EPS -34.73 -17.67 0.00 -27.63 0.00 -62.78 0.00 -
EY -2.88 -5.66 0.00 -3.62 0.00 -1.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.38 5.19 0.00 5.09 0.00 12.73 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