[G3] YoY Quarter Result on 31-Jul-2015 [#4]

Announcement Date
30-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 50.64%
YoY- 78.86%
Quarter Report
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 4,852 7,919 2,462 10,868 13,194 15,422 9,737 -8.95%
PBT -7,844 -7,794 -4,591 -1,244 -6,206 456 -11,569 -5.10%
Tax 0 0 600 87 -82 -590 735 -
NP -7,844 -7,794 -3,991 -1,157 -6,288 -134 -10,834 -4.25%
-
NP to SH -8,460 -7,794 -3,991 -1,157 -5,473 130 -9,024 -0.86%
-
Tax Rate - - - - - 129.39% - -
Total Cost 12,696 15,713 6,453 12,025 19,482 15,556 20,571 -6.29%
-
Net Worth 39,945 50,737 71,156 80,337 38,597 50,178 51,882 -3.46%
Dividend
31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 39,945 50,737 71,156 80,337 38,597 50,178 51,882 -3.46%
NOSH 468,010 412,500 412,500 296,666 124,669 127,777 124,656 19.51%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin -161.67% -98.42% -162.10% -10.65% -47.66% -0.87% -111.27% -
ROE -21.18% -15.36% -5.61% -1.44% -14.18% 0.26% -17.39% -
Per Share
31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 1.09 1.92 0.60 3.66 10.58 12.07 7.81 -23.30%
EPS -1.91 -1.89 -0.97 -0.39 -4.39 0.09 -2.08 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.123 0.1725 0.2708 0.3096 0.3927 0.4162 -18.64%
Adjusted Per Share Value based on latest NOSH - 296,666
31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 0.17 0.27 0.08 0.37 0.45 0.53 0.34 -8.91%
EPS -0.29 -0.27 -0.14 -0.04 -0.19 0.00 -0.31 -0.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0138 0.0175 0.0245 0.0277 0.0133 0.0173 0.0179 -3.44%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/12/19 31/12/18 29/12/17 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 2.67 0.815 0.82 0.23 0.23 0.27 0.24 -
P/RPS 244.24 42.45 137.39 6.28 2.17 2.24 3.07 80.33%
P/EPS -140.08 -43.13 -84.75 -58.97 -5.24 265.38 -3.32 65.56%
EY -0.71 -2.32 -1.18 -1.70 -19.09 0.38 -30.16 -39.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 29.67 6.63 4.75 0.85 0.74 0.69 0.58 69.92%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 26/02/20 25/02/19 27/02/18 30/09/15 29/09/14 26/09/13 26/09/12 -
Price 2.58 0.79 0.755 0.19 0.225 0.29 0.24 -
P/RPS 236.01 41.15 126.50 5.19 2.13 2.40 3.07 79.50%
P/EPS -135.36 -41.81 -78.03 -48.72 -5.13 285.04 -3.32 64.80%
EY -0.74 -2.39 -1.28 -2.05 -19.51 0.35 -30.16 -39.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 28.67 6.42 4.38 0.70 0.73 0.74 0.58 69.13%

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