[G3] YoY Quarter Result on 30-Jun-2021 [#2]

Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 325.55%
YoY- 124.03%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
Revenue 769 3,161 9,000 12,931 0 5,110 5,188 -29.70%
PBT 310 -1,287 -1,799 -1,609 0 -1,989 -2,254 -
Tax -2 0 0 0 0 0 0 -
NP 308 -1,287 -1,799 -1,609 0 -1,989 -2,254 -
-
NP to SH 309 -1,286 -1,799 -1,609 0 -1,989 -2,254 -
-
Tax Rate 0.65% - - - - - - -
Total Cost 461 4,448 10,799 14,540 0 7,099 7,442 -40.16%
-
Net Worth 43,278 37,447 46,604 62,246 0 21,917 29,625 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 29,625 7.24%
NOSH 2,164,246 468,153 413,816 412,500 137,466 137,500 124,530 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 40.05% -40.71% -19.99% -12.44% 0.00% -38.92% -43.45% -
ROE 0.71% -3.43% -3.86% -2.58% 0.00% -9.07% -7.61% -
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 0.04 0.68 2.18 3.13 0.00 3.72 4.17 -57.59%
EPS 0.01 -0.27 -0.44 -0.39 0.00 -1.45 -1.81 -
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 - 2,164,246
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 CAGR
RPS 0.03 0.13 0.36 0.52 0.00 0.21 0.21 -30.18%
EPS 0.01 -0.05 -0.07 -0.07 0.00 -0.08 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0175 0.0152 0.0189 0.0252 0.00 0.0089 0.012 7.21%
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 393.95 353.92 67.02 28.71 0.00 28.79 12.12 90.16%
P/EPS 980.42 -869.94 -335.30 -230.73 0.00 -73.97 -27.90 -
EY 0.10 -0.11 -0.30 -0.43 0.00 -1.35 -3.58 -
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 295.46 404.27 110.63 24.56 0.00 29.60 11.88 80.99%
P/EPS 735.32 -993.70 -553.48 -197.41 0.00 -76.04 -27.35 -
EY 0.14 -0.10 -0.18 -0.51 0.00 -1.32 -3.66 -
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