[G3] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
Revenue 27,336 24,344 17,560 0 23,212 31,412 39,460 -5.55%
PBT -8,456 -9,444 -15,900 0 -6,628 -2,144 -1,748 27.83%
Tax 0 0 0 0 0 -68 0 -
NP -8,456 -9,444 -15,900 0 -6,628 -2,212 -1,748 27.83%
-
NP to SH -8,456 -9,444 -15,900 0 -6,628 -1,928 -1,616 29.40%
-
Tax Rate - - - - - - - -
Total Cost 35,792 33,788 33,460 0 29,840 33,624 41,208 -2.17%
-
Net Worth 37,442 48,262 63,854 0 32,392 38,040 49,237 -4.17%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 37,442 48,262 63,854 0 32,392 38,040 49,237 -4.17%
NOSH 468,063 412,500 412,500 137,500 124,586 123,589 126,250 22.64%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
NP Margin -30.93% -38.79% -90.55% 0.00% -28.55% -7.04% -4.43% -
ROE -22.58% -19.57% -24.90% 0.00% -20.46% -5.07% -3.28% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
RPS 5.84 5.90 4.26 0.00 18.63 25.42 31.26 -22.99%
EPS -1.80 -2.28 -3.84 0.00 -5.32 -1.56 -1.28 5.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.117 0.1548 0.00 0.26 0.3078 0.39 -21.86%
Adjusted Per Share Value based on latest NOSH - 137,500
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
RPS 0.94 0.84 0.60 0.00 0.80 1.08 1.36 -5.59%
EPS -0.29 -0.33 -0.55 0.00 -0.23 -0.07 -0.06 27.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0129 0.0166 0.022 0.00 0.0112 0.0131 0.017 -4.20%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 30/10/15 31/10/14 31/10/13 -
Price 1.76 0.81 0.85 1.05 0.27 0.28 0.28 -
P/RPS 30.13 13.73 19.97 0.00 1.45 1.10 0.90 72.79%
P/EPS -97.41 -35.38 -22.05 0.00 -5.08 -17.95 -21.88 26.19%
EY -1.03 -2.83 -4.53 0.00 -19.70 -5.57 -4.57 -20.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.00 6.92 5.49 0.00 1.04 0.91 0.72 70.35%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
Date 28/05/20 21/05/19 30/05/18 - 28/12/15 18/12/14 24/12/13 -
Price 2.26 1.13 0.89 0.00 0.41 0.28 0.26 -
P/RPS 38.69 19.15 20.91 0.00 2.20 1.10 0.83 81.93%
P/EPS -125.09 -49.36 -23.09 0.00 -7.71 -17.95 -20.31 32.73%
EY -0.80 -2.03 -4.33 0.00 -12.98 -5.57 -4.92 -24.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 28.25 9.66 5.75 0.00 1.58 0.91 0.67 79.11%

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