[GIIB] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Announcement Date
03-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -117.3%
YoY- 50.09%
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Revenue 38,748 35,008 20,018 82,816 134,284 189,716 174,000 -18.13%
PBT 744 -17,142 -16,566 -428 -773 -4,396 868 -2.03%
Tax 0 0 0 0 0 -664 -3,692 -
NP 744 -17,142 -16,566 -428 -773 -5,060 -2,824 -
-
NP to SH 424 -19,618 -16,565 -384 -769 -5,088 -2,740 -
-
Tax Rate 0.00% - - - - - 425.35% -
Total Cost 38,004 52,150 36,585 83,244 135,057 194,776 176,824 -18.51%
-
Net Worth 65,160 43,842 15,804 44,207 44,207 70,731 78,467 -2.44%
Dividend
30/09/22 30/09/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Net Worth 65,160 43,842 15,804 44,207 44,207 70,731 78,467 -2.44%
NOSH 591,294 591,293 158,040 110,517 110,518 110,518 110,518 25.03%
Ratio Analysis
30/09/22 30/09/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
NP Margin 1.92% -48.97% -82.76% -0.52% -0.58% -2.67% -1.62% -
ROE 0.65% -44.75% -104.82% -0.87% -1.74% -7.19% -3.49% -
Per Share
30/09/22 30/09/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 6.55 9.65 16.47 74.93 121.50 171.66 157.44 -34.52%
EPS 0.08 -5.40 -13.63 -0.36 -0.69 -4.60 -2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1102 0.1208 0.13 0.40 0.40 0.64 0.71 -21.97%
Adjusted Per Share Value based on latest NOSH - 110,517
30/09/22 30/09/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
RPS 5.96 5.38 3.08 12.73 20.65 29.17 26.75 -18.12%
EPS 0.07 -3.02 -2.55 -0.06 -0.12 -0.78 -0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1002 0.0674 0.0243 0.068 0.068 0.1087 0.1206 -2.43%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 30/09/22 30/09/21 31/03/20 28/09/18 29/09/17 31/03/16 31/03/15 -
Price 0.07 0.155 0.135 0.255 0.225 0.23 0.37 -
P/RPS 1.07 1.61 0.82 0.34 0.19 0.13 0.24 22.03%
P/EPS 97.62 -2.87 -0.99 -73.39 -32.32 -5.00 -14.92 -
EY 1.02 -34.87 -100.94 -1.36 -3.09 -20.02 -6.70 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.28 1.04 0.64 0.56 0.36 0.52 2.80%
Price Multiplier on Announcement Date
30/09/22 30/09/21 31/03/20 30/09/18 30/09/17 31/03/16 31/03/15 CAGR
Date 30/11/22 30/11/21 30/06/20 03/12/18 30/11/17 30/05/16 19/05/15 -
Price 0.075 0.12 0.165 0.22 0.20 0.215 0.38 -
P/RPS 1.14 1.24 1.00 0.29 0.16 0.13 0.24 23.06%
P/EPS 104.59 -2.22 -1.21 -63.32 -28.73 -4.67 -15.33 -
EY 0.96 -45.05 -82.58 -1.58 -3.48 -21.41 -6.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.99 1.27 0.55 0.50 0.34 0.54 3.11%

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