[G3] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ-0.0%
YoY- 42.92%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
Revenue 21,952 27,134 22,616 10,805 26,069 29,521 36,467 -8.94%
PBT -15,745 -15,700 -13,354 -4,051 -7,214 -7,579 -8,805 11.32%
Tax 0 0 600 0 117 167 -161 -
NP -15,745 -15,700 -12,754 -4,051 -7,097 -7,412 -8,966 10.95%
-
NP to SH -16,360 -15,700 -12,754 -4,051 -7,097 -7,412 -13,400 3.75%
-
Tax Rate - - - - - - - -
Total Cost 37,697 42,834 35,370 14,856 33,166 36,933 45,433 -3.38%
-
Net Worth 37,447 46,604 62,246 0 21,917 29,625 445,131 -36.68%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 37,447 46,604 62,246 0 21,917 29,625 445,131 -36.68%
NOSH 468,153 413,816 412,500 137,466 137,500 124,530 1,489,230 -19.23%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
NP Margin -71.72% -57.86% -56.39% -37.49% -27.22% -25.11% -24.59% -
ROE -43.69% -33.69% -20.49% 0.00% -32.38% -25.02% -3.01% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
RPS 4.69 6.57 5.48 7.86 18.96 23.71 2.45 12.73%
EPS -3.50 -3.80 -3.09 -2.95 -5.16 -5.95 -0.90 28.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.1128 0.1509 0.00 0.1594 0.2379 0.2989 -21.60%
Adjusted Per Share Value based on latest NOSH - 137,466
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
RPS 0.58 0.72 0.60 0.29 0.69 0.78 0.97 -9.05%
EPS -0.43 -0.42 -0.34 -0.11 -0.19 -0.20 -0.36 3.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.0124 0.0165 0.00 0.0058 0.0079 0.118 -36.71%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 31/01/17 29/01/16 30/01/15 -
Price 2.39 1.46 0.90 1.85 1.07 0.505 0.24 -
P/RPS 50.96 22.23 16.42 23.54 5.64 2.13 9.80 35.57%
P/EPS -68.38 -38.42 -29.11 -62.78 -20.73 -8.48 -26.67 18.98%
EY -1.46 -2.60 -3.44 -1.59 -4.82 -11.79 -3.75 -15.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 29.88 12.94 5.96 0.00 6.71 2.12 0.80 95.11%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 CAGR
Date 26/08/20 22/08/19 24/08/18 - 29/03/17 28/03/16 30/03/15 -
Price 2.73 2.41 0.77 0.00 1.10 0.495 0.23 -
P/RPS 58.21 36.70 14.04 0.00 5.80 2.09 9.39 40.04%
P/EPS -78.11 -63.42 -24.90 0.00 -21.31 -8.32 -25.56 22.90%
EY -1.28 -1.58 -4.02 0.00 -4.69 -12.02 -3.91 -18.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 34.13 21.37 5.10 0.00 6.90 2.08 0.77 101.37%

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