[G3] YoY Quarter Result on 31-Oct-2014 [#1]

Announcement Date
18-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Oct-2014 [#1]
Profit Trend
QoQ- 91.19%
YoY- -19.31%
Quarter Report
View:
Show?
Quarter Result
31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Revenue 4,390 0 5,803 7,853 9,865 13,667 11,288 -13.68%
PBT -3,975 0 -1,657 -536 -437 1,743 -442 40.80%
Tax 0 0 0 -17 0 0 -212 -
NP -3,975 0 -1,657 -553 -437 1,743 -654 32.46%
-
NP to SH -3,975 0 -1,657 -482 -404 1,547 -571 35.29%
-
Tax Rate - - - - - 0.00% - -
Total Cost 8,365 0 7,460 8,406 10,302 11,924 11,942 -5.39%
-
Net Worth 63,854 0 32,392 38,040 49,237 52,934 60,650 0.80%
Dividend
31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Net Worth 63,854 0 32,392 38,040 49,237 52,934 60,650 0.80%
NOSH 412,500 137,500 124,586 123,589 126,250 124,758 124,130 20.57%
Ratio Analysis
31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
NP Margin -90.55% 0.00% -28.55% -7.04% -4.43% 12.75% -5.79% -
ROE -6.23% 0.00% -5.12% -1.27% -0.82% 2.92% -0.94% -
Per Share
31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 1.06 0.00 4.66 6.35 7.81 10.95 9.09 -28.44%
EPS -0.96 0.00 -1.33 -0.39 -0.32 1.24 -0.46 12.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1548 0.00 0.26 0.3078 0.39 0.4243 0.4886 -16.39%
Adjusted Per Share Value based on latest NOSH - 123,589
31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
RPS 0.15 0.00 0.20 0.27 0.34 0.47 0.39 -13.83%
EPS -0.14 0.00 -0.06 -0.02 -0.01 0.05 -0.02 35.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.022 0.00 0.0112 0.0131 0.017 0.0182 0.0209 0.80%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 30/03/18 31/03/17 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 -
Price 0.85 1.05 0.27 0.28 0.28 0.26 0.31 -
P/RPS 79.87 0.00 5.80 4.41 3.58 2.37 3.41 63.44%
P/EPS -88.21 0.00 -20.30 -71.79 -87.50 20.97 -67.39 4.28%
EY -1.13 0.00 -4.93 -1.39 -1.14 4.77 -1.48 -4.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.49 0.00 1.04 0.91 0.72 0.61 0.63 40.11%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 CAGR
Date 30/05/18 - 28/12/15 18/12/14 24/12/13 19/12/12 21/12/11 -
Price 0.89 0.00 0.41 0.28 0.26 0.25 0.29 -
P/RPS 83.63 0.00 8.80 4.41 3.33 2.28 3.19 66.33%
P/EPS -92.36 0.00 -30.83 -71.79 -81.25 20.16 -63.04 6.13%
EY -1.08 0.00 -3.24 -1.39 -1.23 4.96 -1.59 -5.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.75 0.00 1.58 0.91 0.67 0.59 0.59 42.57%

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