[GIIB] QoQ TTM Result on 31-Dec-2018 [#2]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -215.67%
YoY- -701.73%
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 39,880 55,305 89,968 92,492 99,415 110,224 92,570 -42.92%
PBT -31,229 -26,809 -9,844 -3,643 2,213 5,439 1,364 -
Tax -230 -230 472 472 472 472 0 -
NP -31,459 -27,039 -9,372 -3,171 2,685 5,911 1,364 -
-
NP to SH -31,558 -27,128 -9,397 -3,123 2,700 5,916 1,369 -
-
Tax Rate - - - - -21.33% -8.68% 0.00% -
Total Cost 71,339 82,344 99,340 95,663 96,730 104,313 91,206 -15.09%
-
Net Worth 19,451 27,960 34,260 39,786 44,207 45,312 45,312 -43.06%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 19,451 27,960 34,260 39,786 44,207 45,312 45,312 -43.06%
NOSH 121,569 121,569 110,517 110,517 110,517 110,518 110,518 6.55%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -78.88% -48.89% -10.42% -3.43% 2.70% 5.36% 1.47% -
ROE -162.24% -97.02% -27.43% -7.85% 6.11% 13.06% 3.02% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 32.80 45.49 81.41 83.69 89.95 99.73 83.76 -46.44%
EPS -25.96 -22.31 -8.50 -2.83 2.44 5.35 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.23 0.31 0.36 0.40 0.41 0.41 -46.56%
Adjusted Per Share Value based on latest NOSH - 110,517
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.13 8.50 13.83 14.22 15.28 16.95 14.23 -42.93%
EPS -4.85 -4.17 -1.44 -0.48 0.42 0.91 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0299 0.043 0.0527 0.0612 0.068 0.0697 0.0697 -43.09%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.20 0.18 0.205 0.205 0.255 0.205 0.215 -
P/RPS 0.61 0.40 0.25 0.24 0.28 0.21 0.26 76.47%
P/EPS -0.77 -0.81 -2.41 -7.25 10.44 3.83 17.36 -
EY -129.79 -123.97 -41.48 -13.78 9.58 26.11 5.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.78 0.66 0.57 0.64 0.50 0.52 79.35%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 16/05/19 27/02/19 03/12/18 23/08/18 24/05/18 -
Price 0.19 0.175 0.195 0.21 0.22 0.25 0.21 -
P/RPS 0.58 0.38 0.24 0.25 0.24 0.25 0.25 75.16%
P/EPS -0.73 -0.78 -2.29 -7.43 9.01 4.67 16.95 -
EY -136.63 -127.51 -43.60 -13.46 11.10 21.41 5.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.76 0.63 0.58 0.55 0.61 0.51 75.83%

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