[G3] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -40.48%
YoY--%
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
Revenue 1,970 9,995 15,086 17,321 0 11,195 10,991 -27.19%
PBT 171 -3,402 -4,160 -5,584 0 -3,831 -3,911 -
Tax -2 0 0 0 0 0 0 -
NP 169 -3,402 -4,160 -5,584 0 -3,831 -3,911 -
-
NP to SH 173 -3,400 -4,160 -5,584 0 -3,831 -3,911 -
-
Tax Rate 1.17% - - - - - - -
Total Cost 1,801 13,397 19,246 22,905 0 15,026 14,902 -32.30%
-
Net Worth 43,278 37,447 46,604 62,246 0 21,917 29,631 7.24%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
Net Worth 43,278 37,447 46,604 62,246 0 21,917 29,631 7.24%
NOSH 2,164,246 468,153 413,816 412,500 137,686 137,500 124,554 69.40%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
NP Margin 8.58% -34.04% -27.58% -32.24% 0.00% -34.22% -35.58% -
ROE 0.40% -9.08% -8.93% -8.97% 0.00% -17.48% -13.20% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
RPS 0.09 2.14 3.65 4.20 0.00 8.14 8.82 -57.10%
EPS 0.01 -0.73 -1.01 -1.35 0.00 -2.79 -3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.08 0.1128 0.1509 0.00 0.1594 0.2379 -36.69%
Adjusted Per Share Value based on latest NOSH - 412,500
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
RPS 0.07 0.34 0.52 0.60 0.00 0.39 0.38 -26.82%
EPS 0.01 -0.12 -0.14 -0.19 0.00 -0.13 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0149 0.0129 0.0161 0.0214 0.00 0.0076 0.0102 7.24%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 31/01/17 29/01/16 -
Price 0.14 2.39 1.46 0.90 1.85 1.07 0.505 -
P/RPS 153.78 111.93 39.98 21.43 0.00 13.14 5.72 83.61%
P/EPS 1,751.15 -329.04 -145.00 -66.48 0.00 -38.40 -16.08 -
EY 0.06 -0.30 -0.69 -1.50 0.00 -2.60 -6.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.00 29.88 12.94 5.96 0.00 6.71 2.12 24.67%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
Date 24/08/21 26/08/20 22/08/19 24/08/18 - 29/03/17 28/03/16 -
Price 0.105 2.73 2.41 0.77 0.00 1.10 0.495 -
P/RPS 115.34 127.85 66.00 18.34 0.00 13.51 5.61 74.74%
P/EPS 1,313.37 -375.85 -239.35 -56.88 0.00 -39.48 -15.76 -
EY 0.08 -0.27 -0.42 -1.76 0.00 -2.53 -6.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.25 34.13 21.37 5.10 0.00 6.90 2.08 18.64%

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