[G3] YoY Quarter Result on 31-Dec-2018 [#4]

Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -108.06%
YoY- -95.29%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
Revenue 18,794 2,287 4,852 7,919 2,462 10,868 13,194 4.88%
PBT -7,272 -6,971 -7,844 -7,794 -4,591 -1,244 -6,206 2.15%
Tax -1,175 -2 0 0 600 87 -82 43.12%
NP -8,447 -6,973 -7,844 -7,794 -3,991 -1,157 -6,288 4.05%
-
NP to SH -8,672 -6,971 -8,460 -7,794 -3,991 -1,157 -5,473 6.39%
-
Tax Rate - - - - - - - -
Total Cost 27,241 9,260 12,696 15,713 6,453 12,025 19,482 4.61%
-
Net Worth 21,642 28,089 39,945 50,737 71,156 80,337 38,597 -7.49%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
Net Worth 21,642 28,089 39,945 50,737 71,156 80,337 38,597 -7.49%
NOSH 2,164,246 468,162 468,010 412,500 412,500 296,666 124,669 46.87%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
NP Margin -44.95% -304.90% -161.67% -98.42% -162.10% -10.65% -47.66% -
ROE -40.07% -24.82% -21.18% -15.36% -5.61% -1.44% -14.18% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
RPS 0.87 0.49 1.09 1.92 0.60 3.66 10.58 -28.57%
EPS -0.40 -1.49 -1.91 -1.89 -0.97 -0.39 -4.39 -27.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.01 0.06 0.09 0.123 0.1725 0.2708 0.3096 -37.01%
Adjusted Per Share Value based on latest NOSH - 412,500
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
RPS 0.65 0.08 0.17 0.27 0.08 0.37 0.45 5.07%
EPS -0.30 -0.24 -0.29 -0.27 -0.14 -0.04 -0.19 6.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0075 0.0097 0.0138 0.0175 0.0245 0.0277 0.0133 -7.42%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 31/07/15 31/07/14 -
Price 0.08 2.01 2.67 0.815 0.82 0.23 0.23 -
P/RPS 9.21 411.46 244.24 42.45 137.39 6.28 2.17 21.49%
P/EPS -19.97 -134.99 -140.08 -43.13 -84.75 -58.97 -5.24 19.74%
EY -5.01 -0.74 -0.71 -2.32 -1.18 -1.70 -19.09 -16.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.00 33.50 29.67 6.63 4.75 0.85 0.74 37.79%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 CAGR
Date 25/02/22 23/02/21 26/02/20 25/02/19 27/02/18 30/09/15 29/09/14 -
Price 0.09 1.28 2.58 0.79 0.755 0.19 0.225 -
P/RPS 10.36 262.02 236.01 41.15 126.50 5.19 2.13 23.74%
P/EPS -22.46 -85.96 -135.36 -41.81 -78.03 -48.72 -5.13 22.00%
EY -4.45 -1.16 -0.74 -2.39 -1.28 -2.05 -19.51 -18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.00 21.33 28.67 6.42 4.38 0.70 0.73 40.25%

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