[GIIB] YoY Annualized Quarter Result on 31-Dec-2019

Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019
Profit Trend
QoQ- -5.67%
YoY- -98.24%
View:
Show?
Annualized Quarter Result
31/03/22 30/06/21 31/03/21 31/12/19 31/03/17 30/06/17 31/12/16 CAGR
Revenue 44,662 43,472 47,960 22,588 171,400 138,400 157,117 -21.30%
PBT -22,233 -7,124 -11,576 -19,132 -47,137 -7,394 -43,209 -11.88%
Tax -1,246 0 0 0 -2,809 0 -2,575 -12.91%
NP -23,479 -7,124 -11,576 -19,132 -49,946 -7,394 -45,784 -11.94%
-
NP to SH -24,605 -10,840 -16,648 -19,130 -49,770 -7,390 -45,623 -11.09%
-
Tax Rate - - - - - - - -
Total Cost 68,141 50,596 59,536 41,720 221,346 145,794 202,901 -18.76%
-
Net Worth 45,574 30,958 32,664 13,372 0 40,891 44,207 0.58%
Dividend
31/03/22 30/06/21 31/03/21 31/12/19 31/03/17 30/06/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 30/06/21 31/03/21 31/12/19 31/03/17 30/06/17 31/12/16 CAGR
Net Worth 45,574 30,958 32,664 13,372 0 40,891 44,207 0.58%
NOSH 591,293 362,938 362,938 121,569 110,518 110,518 110,518 37.64%
Ratio Analysis
31/03/22 30/06/21 31/03/21 31/12/19 31/03/17 30/06/17 31/12/16 CAGR
NP Margin -52.57% -16.39% -24.14% -84.70% -29.14% -5.34% -29.14% -
ROE -53.99% -35.01% -50.97% -143.05% 0.00% -18.07% -103.20% -
Per Share
31/03/22 30/06/21 31/03/21 31/12/19 31/03/17 30/06/17 31/12/16 CAGR
RPS 10.17 11.98 13.21 18.58 155.09 125.23 142.16 -39.49%
EPS -5.60 -2.98 -4.60 -15.74 -45.03 -6.68 -41.28 -31.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.0853 0.09 0.11 0.00 0.37 0.40 -22.66%
Adjusted Per Share Value based on latest NOSH - 121,569
31/03/22 30/06/21 31/03/21 31/12/19 31/03/17 30/06/17 31/12/16 CAGR
RPS 6.87 6.68 7.37 3.47 26.35 21.28 24.16 -21.30%
EPS -3.78 -1.67 -2.56 -2.94 -7.65 -1.14 -7.01 -11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0476 0.0502 0.0206 0.00 0.0629 0.068 0.58%
Price Multiplier on Financial Quarter End Date
31/03/22 30/06/21 31/03/21 31/12/19 31/03/17 30/06/17 31/12/16 CAGR
Date 31/03/22 30/06/21 31/03/21 31/12/19 31/03/17 30/06/17 30/12/16 -
Price 0.11 0.27 0.31 0.185 0.51 0.265 0.625 -
P/RPS 1.08 2.25 2.35 1.00 0.33 0.21 0.44 18.65%
P/EPS -1.96 -9.04 -6.76 -1.18 -1.13 -3.96 -1.51 5.09%
EY -50.95 -11.06 -14.80 -85.06 -88.30 -25.23 -66.05 -4.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 3.17 3.44 1.68 0.00 0.72 1.56 -7.09%
Price Multiplier on Announcement Date
31/03/22 30/06/21 31/03/21 31/12/19 31/03/17 30/06/17 31/12/16 CAGR
Date 31/05/22 30/09/21 27/05/21 20/02/20 31/05/17 30/08/17 28/02/17 -
Price 0.095 0.155 0.245 0.185 0.24 0.205 0.45 -
P/RPS 0.93 1.29 1.85 1.00 0.15 0.16 0.32 22.53%
P/EPS -1.70 -5.19 -5.34 -1.18 -0.53 -3.07 -1.09 8.83%
EY -58.99 -19.27 -18.72 -85.06 -187.64 -32.62 -91.74 -8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.82 2.72 1.68 0.00 0.55 1.13 -3.84%

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