[G3] YoY Annualized Quarter Result on 30-Jun-2024 [#2]

Announcement Date
12-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -133.33%
YoY- -102.1%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 86,162 66,110 21,366 3,940 19,990 30,172 34,642 16.38%
PBT -140 3,956 -3,564 342 -6,804 -8,320 -11,168 -51.77%
Tax 0 0 -622 -4 0 0 0 -
NP -140 3,956 -4,186 338 -6,804 -8,320 -11,168 -51.77%
-
NP to SH -84 4,004 -4,498 346 -6,800 -8,320 -11,168 -55.70%
-
Tax Rate - 0.00% - 1.17% - - - -
Total Cost 86,302 62,154 25,552 3,602 26,794 38,492 45,810 11.12%
-
Net Worth 75,471 75,471 46,064 43,278 37,447 46,604 62,246 3.25%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 75,471 75,471 46,064 43,278 37,447 46,604 62,246 3.25%
NOSH 3,773,579 3,773,579 2,902,649 2,164,246 468,153 413,816 412,500 44.56%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -0.16% 5.98% -19.59% 8.58% -34.04% -27.58% -32.24% -
ROE -0.11% 5.31% -9.76% 0.80% -18.16% -17.85% -17.94% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.28 1.75 0.93 0.18 4.27 7.30 8.40 -19.51%
EPS 0.00 0.12 -0.20 0.02 -1.46 -2.02 -2.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.02 0.02 0.08 0.1128 0.1509 -28.57%
Adjusted Per Share Value based on latest NOSH - 3,773,579
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 2.28 1.75 0.57 0.10 0.53 0.80 0.92 16.31%
EPS 0.00 0.12 -0.12 0.01 -0.18 -0.22 -0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.02 0.0122 0.0115 0.0099 0.0124 0.0165 3.25%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.025 0.025 0.04 0.14 2.39 1.46 0.90 -
P/RPS 1.09 1.43 4.31 76.89 55.97 19.99 10.72 -31.65%
P/EPS -1,123.09 23.56 -20.48 875.58 -164.52 -72.50 -33.24 79.70%
EY -0.09 4.24 -4.88 0.11 -0.61 -1.38 -3.01 -44.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.25 2.00 7.00 29.88 12.94 5.96 -22.90%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 12/08/24 30/08/23 29/08/22 24/08/21 26/08/20 22/08/19 24/08/18 -
Price 0.035 0.025 0.025 0.105 2.73 2.41 0.77 -
P/RPS 1.53 1.43 2.69 57.67 63.93 33.00 9.17 -25.78%
P/EPS -1,572.32 23.56 -12.80 656.68 -187.93 -119.68 -28.44 95.06%
EY -0.06 4.24 -7.81 0.15 -0.53 -0.84 -3.52 -49.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.25 1.25 5.25 34.13 21.37 5.10 -16.31%

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