[GIIB] QoQ TTM Result on 30-Jun-2021

Announcement Date
30-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021
Profit Trend
QoQ- -2.75%
YoY- -183.86%
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 32,672 36,620 36,237 39,449 33,727 25,457 21,491 32.24%
PBT -17,502 -17,498 -39,655 -33,511 -33,135 -33,101 -11,342 33.57%
Tax -1,246 0 0 0 0 0 0 -
NP -18,748 -17,498 -39,655 -33,511 -33,135 -33,101 -11,342 39.84%
-
NP to SH -18,606 -19,327 -42,241 -36,098 -35,132 -33,830 -11,342 39.13%
-
Tax Rate - - - - - - - -
Total Cost 51,420 54,118 75,892 72,960 66,862 58,558 32,833 34.89%
-
Net Worth 45,574 48,340 43,842 30,958 32,664 32,664 14,223 117.49%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 45,574 48,340 43,842 30,958 32,664 32,664 14,223 117.49%
NOSH 591,293 591,293 591,293 362,938 362,938 362,938 158,040 141.19%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -57.38% -47.78% -109.43% -84.95% -98.24% -130.03% -52.78% -
ROE -40.83% -39.98% -96.35% -116.60% -107.55% -103.57% -79.74% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 7.44 8.34 9.98 10.87 9.29 7.01 13.60 -33.13%
EPS -4.24 -4.40 -11.64 -9.95 -9.68 -9.32 -7.18 -29.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.1101 0.1208 0.0853 0.09 0.09 0.09 9.98%
Adjusted Per Share Value based on latest NOSH - 362,938
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.02 5.63 5.57 6.07 5.19 3.91 3.30 32.30%
EPS -2.86 -2.97 -6.49 -5.55 -5.40 -5.20 -1.74 39.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0743 0.0674 0.0476 0.0502 0.0502 0.0219 117.34%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.11 0.13 0.155 0.27 0.31 0.615 0.70 -
P/RPS 1.48 1.56 1.55 2.48 3.34 8.77 5.15 -56.48%
P/EPS -2.60 -2.95 -1.33 -2.71 -3.20 -6.60 -9.75 -58.60%
EY -38.52 -33.86 -75.09 -36.84 -31.23 -15.16 -10.25 141.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.18 1.28 3.17 3.44 6.83 7.78 -73.55%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/09/21 27/05/21 18/03/21 27/11/20 -
Price 0.095 0.105 0.12 0.155 0.245 0.38 0.765 -
P/RPS 1.28 1.26 1.20 1.43 2.64 5.42 5.63 -62.78%
P/EPS -2.24 -2.39 -1.03 -1.56 -2.53 -4.08 -10.66 -64.68%
EY -44.61 -41.92 -96.99 -64.17 -39.51 -24.53 -9.38 183.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.99 1.82 2.72 4.22 8.50 -77.31%

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