[GIIB] QoQ TTM Result on 31-Mar-2022

Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022
Profit Trend
QoQ- 3.73%
YoY- 47.04%
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 37,741 38,855 33,688 32,672 36,620 36,237 39,449 -2.89%
PBT -18,499 -8,287 -17,768 -17,502 -17,498 -39,655 -33,511 -32.63%
Tax -1,246 -1,246 -1,246 -1,246 0 0 0 -
NP -19,745 -9,533 -19,014 -18,748 -17,498 -39,655 -33,511 -29.64%
-
NP to SH -15,811 -8,434 -17,834 -18,606 -19,327 -42,241 -36,098 -42.23%
-
Tax Rate - - - - - - - -
Total Cost 57,486 48,388 52,702 51,420 54,118 75,892 72,960 -14.65%
-
Net Worth 50,319 65,160 39,646 45,574 48,340 43,842 30,958 38.11%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 50,319 65,160 39,646 45,574 48,340 43,842 30,958 38.11%
NOSH 591,294 591,294 591,293 591,293 591,293 591,293 362,938 38.33%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -52.32% -24.53% -56.44% -57.38% -47.78% -109.43% -84.95% -
ROE -31.42% -12.94% -44.98% -40.83% -39.98% -96.35% -116.60% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 6.38 6.57 7.67 7.44 8.34 9.98 10.87 -29.83%
EPS -2.67 -1.43 -4.06 -4.24 -4.40 -11.64 -9.95 -58.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0851 0.1102 0.0903 0.1038 0.1101 0.1208 0.0853 -0.15%
Adjusted Per Share Value based on latest NOSH - 591,293
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 5.80 5.97 5.18 5.02 5.63 5.57 6.07 -2.97%
EPS -2.43 -1.30 -2.74 -2.86 -2.97 -6.49 -5.55 -42.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0774 0.1002 0.061 0.0701 0.0743 0.0674 0.0476 38.15%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.09 0.07 0.07 0.11 0.13 0.155 0.27 -
P/RPS 1.41 1.07 0.91 1.48 1.56 1.55 2.48 -31.29%
P/EPS -3.37 -4.91 -1.72 -2.60 -2.95 -1.33 -2.71 15.59%
EY -29.71 -20.38 -58.03 -38.52 -33.86 -75.09 -36.84 -13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.64 0.78 1.06 1.18 1.28 3.17 -51.72%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 30/11/22 15/09/22 31/05/22 28/02/22 30/11/21 30/09/21 -
Price 0.095 0.075 0.07 0.095 0.105 0.12 0.155 -
P/RPS 1.49 1.14 0.91 1.28 1.26 1.20 1.43 2.77%
P/EPS -3.55 -5.26 -1.72 -2.24 -2.39 -1.03 -1.56 72.75%
EY -28.15 -19.02 -58.03 -44.61 -41.92 -96.99 -64.17 -42.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.68 0.78 0.92 0.95 0.99 1.82 -27.58%

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