[G3] YoY Cumulative Quarter Result on 31-Jan-2013 [#2]

Announcement Date
22-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- -36.01%
YoY- 163.71%
Quarter Report
View:
Show?
Cumulative Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 10,991 16,315 16,846 21,656 20,386 21,352 28,080 -14.46%
PBT -3,911 -926 -2,371 1,113 -953 -3,900 552 -
Tax 0 -27 0 -6 -624 -343 -1,331 -
NP -3,911 -953 -2,371 1,107 -1,577 -4,243 -779 30.83%
-
NP to SH -3,911 -6,290 -2,027 990 -1,554 -3,941 915 -
-
Tax Rate - - - 0.54% - - 241.12% -
Total Cost 14,902 17,268 19,217 20,549 21,963 25,595 28,859 -10.42%
-
Net Worth 29,631 37,303 46,446 52,632 59,822 68,593 79,304 -15.12%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 29,631 37,303 46,446 52,632 59,822 68,593 79,304 -15.12%
NOSH 124,554 124,801 124,355 125,316 124,320 124,715 125,342 -0.10%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -35.58% -5.84% -14.07% 5.11% -7.74% -19.87% -2.77% -
ROE -13.20% -16.86% -4.36% 1.88% -2.60% -5.75% 1.15% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 8.82 13.07 13.55 17.28 16.40 17.12 22.40 -14.38%
EPS -3.14 -5.04 -1.63 0.79 -1.25 -3.16 0.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2379 0.2989 0.3735 0.42 0.4812 0.55 0.6327 -15.03%
Adjusted Per Share Value based on latest NOSH - 124,868
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 0.38 0.56 0.58 0.75 0.70 0.74 0.97 -14.45%
EPS -0.13 -0.22 -0.07 0.03 -0.05 -0.14 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0102 0.0129 0.016 0.0181 0.0206 0.0236 0.0273 -15.12%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.505 0.24 0.24 0.22 0.28 0.34 0.57 -
P/RPS 5.72 1.84 1.77 1.27 1.71 1.99 2.54 14.48%
P/EPS -16.08 -4.76 -14.72 27.85 -22.40 -10.76 78.08 -
EY -6.22 -21.00 -6.79 3.59 -4.46 -9.29 1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.80 0.64 0.52 0.58 0.62 0.90 15.34%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/03/16 30/03/15 25/03/14 22/03/13 26/03/12 25/03/11 25/03/10 -
Price 0.495 0.23 0.25 0.22 0.29 0.335 0.54 -
P/RPS 5.61 1.76 1.85 1.27 1.77 1.96 2.41 15.11%
P/EPS -15.76 -4.56 -15.34 27.85 -23.20 -10.60 73.97 -
EY -6.34 -21.91 -6.52 3.59 -4.31 -9.43 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 0.77 0.67 0.52 0.60 0.61 0.85 16.07%

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