[G3] YoY Quarter Result on 31-Oct-2012 [#1]

Announcement Date
19-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- 117.14%
YoY- 370.93%
Quarter Report
View:
Show?
Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 5,803 7,853 9,865 13,667 11,288 13,696 17,732 -16.97%
PBT -1,657 -536 -437 1,743 -442 -1,934 3,183 -
Tax 0 -17 0 0 -212 -114 -888 -
NP -1,657 -553 -437 1,743 -654 -2,048 2,295 -
-
NP to SH -1,657 -482 -404 1,547 -571 -1,875 2,756 -
-
Tax Rate - - - 0.00% - - 27.90% -
Total Cost 7,460 8,406 10,302 11,924 11,942 15,744 15,437 -11.40%
-
Net Worth 32,392 38,040 49,237 52,934 60,650 69,787 81,189 -14.19%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 32,392 38,040 49,237 52,934 60,650 69,787 81,189 -14.19%
NOSH 124,586 123,589 126,250 124,758 124,130 125,000 125,272 -0.09%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -28.55% -7.04% -4.43% 12.75% -5.79% -14.95% 12.94% -
ROE -5.12% -1.27% -0.82% 2.92% -0.94% -2.69% 3.39% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 4.66 6.35 7.81 10.95 9.09 10.96 14.15 -16.89%
EPS -1.33 -0.39 -0.32 1.24 -0.46 -1.50 2.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.3078 0.39 0.4243 0.4886 0.5583 0.6481 -14.11%
Adjusted Per Share Value based on latest NOSH - 124,758
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 0.20 0.27 0.34 0.47 0.39 0.47 0.61 -16.95%
EPS -0.06 -0.02 -0.01 0.05 -0.02 -0.06 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0112 0.0131 0.017 0.0182 0.0209 0.024 0.028 -14.15%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.27 0.28 0.28 0.26 0.31 0.37 0.60 -
P/RPS 5.80 4.41 3.58 2.37 3.41 3.38 4.24 5.35%
P/EPS -20.30 -71.79 -87.50 20.97 -67.39 -24.67 27.27 -
EY -4.93 -1.39 -1.14 4.77 -1.48 -4.05 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.91 0.72 0.61 0.63 0.66 0.93 1.87%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 28/12/15 18/12/14 24/12/13 19/12/12 21/12/11 21/12/10 30/12/09 -
Price 0.41 0.28 0.26 0.25 0.29 0.37 0.60 -
P/RPS 8.80 4.41 3.33 2.28 3.19 3.38 4.24 12.93%
P/EPS -30.83 -71.79 -81.25 20.16 -63.04 -24.67 27.27 -
EY -3.24 -1.39 -1.23 4.96 -1.59 -4.05 3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 0.91 0.67 0.59 0.59 0.66 0.93 9.23%

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