[G3] YoY Quarter Result on 30-Apr-2014 [#3]

Announcement Date
25-Jun-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
30-Apr-2014 [#3]
Profit Trend
QoQ- -0.86%
YoY- -3620.45%
View:
Show?
Quarter Result
30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Revenue 4,129 0 7,662 6,958 8,426 9,285 12,345 -13.71%
PBT -3,746 0 -2,424 -1,673 -49 -996 160 -
Tax 0 0 80 -52 -36 -11 -238 -
NP -3,746 0 -2,344 -1,725 -85 -1,007 -78 68.45%
-
NP to SH -3,746 0 -2,344 -1,637 -44 -1,046 -78 68.45%
-
Tax Rate - - - - - - 148.75% -
Total Cost 7,875 0 10,006 8,683 8,511 10,292 12,423 -5.95%
-
Net Worth 58,492 0 168,046 44,986 43,340 58,912 68,451 -2.09%
Dividend
30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Net Worth 58,492 0 168,046 44,986 43,340 58,912 68,451 -2.09%
NOSH 412,500 412,500 601,025 124,961 110,000 124,523 124,457 17.51%
Ratio Analysis
30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
NP Margin -90.72% 0.00% -30.59% -24.79% -1.01% -10.85% -0.63% -
ROE -6.40% 0.00% -1.39% -3.64% -0.10% -1.78% -0.11% -
Per Share
30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 1.00 0.00 1.27 5.57 7.66 7.46 9.92 -26.58%
EPS -0.91 0.00 -0.39 -1.31 -0.04 -0.84 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1418 0.00 0.2796 0.36 0.394 0.4731 0.55 -16.68%
Adjusted Per Share Value based on latest NOSH - 124,961
30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
RPS 0.14 0.00 0.26 0.24 0.29 0.32 0.43 -14.02%
EPS -0.13 0.00 -0.08 -0.06 0.00 -0.04 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.00 0.0579 0.0155 0.0149 0.0203 0.0236 -2.07%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 28/09/18 29/09/17 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 -
Price 0.81 0.75 0.215 0.235 0.28 0.25 0.29 -
P/RPS 80.92 0.00 16.87 4.22 3.66 3.35 2.92 56.42%
P/EPS -89.20 0.00 -55.13 -17.94 -700.00 -29.76 -462.73 -19.88%
EY -1.12 0.00 -1.81 -5.57 -0.14 -3.36 -0.22 24.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.71 0.00 0.77 0.65 0.71 0.53 0.53 37.73%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 CAGR
Date 22/11/18 - 26/06/15 25/06/14 26/06/13 26/06/12 24/06/11 -
Price 0.83 0.00 0.23 0.26 0.30 0.26 0.26 -
P/RPS 82.92 0.00 18.04 4.67 3.92 3.49 2.62 59.24%
P/EPS -91.40 0.00 -58.97 -19.85 -750.00 -30.95 -414.86 -18.43%
EY -1.09 0.00 -1.70 -5.04 -0.13 -3.23 -0.24 22.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.85 0.00 0.82 0.72 0.76 0.55 0.47 40.43%

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