[G3] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 71.97%
YoY- 81.86%
View:
Show?
TTM Result
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
Revenue 21,158 10,805 10,805 5,110 26,069 27,121 38,394 -54.91%
PBT -3,786 -4,051 -4,051 -1,989 -7,214 -10,518 -14,614 -83.56%
Tax 0 0 0 0 117 102 102 -
NP -3,786 -4,051 -4,051 -1,989 -7,097 -10,416 -14,512 -83.41%
-
NP to SH -3,786 -4,051 -4,051 -1,989 -7,097 -10,416 -14,512 -83.41%
-
Tax Rate - - - - - - - -
Total Cost 24,944 14,856 14,856 7,099 33,166 37,537 52,906 -63.40%
-
Net Worth 20,544 0 19,973 0 21,917 25,815 23,959 -18.58%
Dividend
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
Net Worth 20,544 0 19,973 0 21,917 25,815 23,959 -18.58%
NOSH 139,473 137,466 137,466 137,500 137,500 137,462 137,462 1.96%
Ratio Analysis
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
NP Margin -17.89% -37.49% -37.49% -38.92% -27.22% -38.41% -37.80% -
ROE -18.43% 0.00% -20.28% 0.00% -32.38% -40.35% -60.57% -
Per Share
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
RPS 15.17 7.86 7.86 3.72 18.96 19.73 27.93 -55.78%
EPS -2.71 -2.95 -2.95 -1.45 -5.16 -7.58 -10.56 -83.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1473 0.00 0.1453 0.00 0.1594 0.1878 0.1743 -20.15%
Adjusted Per Share Value based on latest NOSH - 137,500
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
RPS 0.73 0.37 0.37 0.18 0.90 0.93 1.32 -54.70%
EPS -0.13 -0.14 -0.14 -0.07 -0.24 -0.36 -0.50 -83.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0071 0.00 0.0069 0.00 0.0076 0.0089 0.0083 -18.84%
Price Multiplier on Financial Quarter End Date
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
Date 31/07/17 30/06/17 28/04/17 31/03/17 31/01/17 30/12/16 31/10/16 -
Price 1.79 1.85 1.31 1.05 1.07 1.16 1.19 -
P/RPS 11.80 23.54 16.67 28.25 5.64 5.88 4.26 290.46%
P/EPS -65.94 -62.78 -44.45 -72.59 -20.73 -15.31 -11.27 961.15%
EY -1.52 -1.59 -2.25 -1.38 -4.82 -6.53 -8.87 -90.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.15 0.00 9.02 0.00 6.71 6.18 6.83 116.00%
Price Multiplier on Announcement Date
31/07/17 30/06/17 30/04/17 31/03/17 31/01/17 31/12/16 31/10/16 CAGR
Date 28/09/17 - 22/06/17 - 29/03/17 - 22/12/16 -
Price 0.75 0.00 1.85 0.00 1.10 0.00 1.18 -
P/RPS 4.94 0.00 23.54 0.00 5.80 0.00 4.22 23.44%
P/EPS -27.63 0.00 -62.78 0.00 -21.31 0.00 -11.18 235.24%
EY -3.62 0.00 -1.59 0.00 -4.69 0.00 -8.95 -70.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.09 0.00 12.73 0.00 6.90 0.00 6.77 -31.70%

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