[G3] YoY Quarter Result on 31-Oct-2016

Announcement Date
22-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Oct-2016
Profit Trend
QoQ- 63.94%
YoY- -11.16%
Quarter Report
View:
Show?
Quarter Result
31/10/17 31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
Revenue 2,833 10,353 5,695 6,085 0 6,162 20,959 -79.77%
PBT -3,179 265 -2,062 -1,842 0 -5,293 -5,225 -32.75%
Tax 0 0 0 0 0 -15 117 -
NP -3,179 265 -2,062 -1,842 0 -5,308 -5,108 -31.52%
-
NP to SH -3,179 265 -2,062 -1,842 0 -5,308 -5,108 -31.52%
-
Tax Rate - 0.00% - - - - - -
Total Cost 6,012 10,088 7,757 7,927 0 11,470 26,067 -69.01%
-
Net Worth 23,718 20,544 19,973 23,959 25,815 24,396 23,511 0.70%
Dividend
31/10/17 31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
Net Worth 23,718 20,544 19,973 23,959 25,815 24,396 23,511 0.70%
NOSH 412,500 139,473 137,466 137,462 137,462 124,600 125,196 159.17%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
NP Margin -112.21% 2.56% -36.21% -30.27% 0.00% -86.14% -24.37% -
ROE -13.40% 1.29% -10.32% -7.69% 0.00% -21.76% -21.73% -
Per Share
31/10/17 31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
RPS 2.06 7.42 4.14 4.43 0.00 4.95 16.74 -81.23%
EPS -2.31 0.19 -1.50 -1.34 0.00 -4.26 -4.08 -36.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.1473 0.1453 0.1743 0.1878 0.1958 0.1878 -6.56%
Adjusted Per Share Value based on latest NOSH - 137,462
31/10/17 31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
RPS 0.10 0.36 0.20 0.21 0.00 0.21 0.72 -79.33%
EPS -0.11 0.01 -0.07 -0.06 0.00 -0.18 -0.18 -32.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0082 0.0071 0.0069 0.0083 0.0089 0.0084 0.0081 0.98%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/10/16 30/12/16 29/04/16 29/07/16 -
Price 0.85 1.79 1.31 1.19 1.16 0.54 0.82 -
P/RPS 41.25 24.11 31.62 0.00 0.00 10.92 4.90 448.23%
P/EPS -36.76 942.11 -87.33 0.00 0.00 -12.68 -20.10 61.95%
EY -2.72 0.11 -1.15 0.00 0.00 -7.89 -4.98 -38.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.93 12.15 9.02 0.00 6.18 2.76 4.37 10.10%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/10/16 31/12/16 30/04/16 31/07/16 CAGR
Date 15/12/17 28/09/17 22/06/17 22/12/16 - 24/06/16 29/09/16 -
Price 0.895 0.75 1.85 1.18 0.00 0.61 1.27 -
P/RPS 43.44 10.10 44.66 0.00 0.00 12.33 7.59 302.83%
P/EPS -38.71 394.74 -123.33 0.00 0.00 -14.32 -31.13 19.01%
EY -2.58 0.25 -0.81 0.00 0.00 -6.98 -3.21 -16.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.19 5.09 12.73 0.00 0.00 3.12 6.76 -19.02%

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