[G3] YoY TTM Result on 31-Jan-2013 [#2]

Announcement Date
22-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 0.36%
YoY- 45.5%
Quarter Report
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 29,521 36,467 40,694 40,678 42,287 42,074 60,520 -11.27%
PBT -7,579 -8,805 -1,964 -11,452 -17,212 -6,716 -280 73.23%
Tax 167 -161 -626 718 -637 -530 -1,089 -
NP -7,412 -8,966 -2,590 -10,734 -17,849 -7,246 -1,369 32.49%
-
NP to SH -7,412 -13,400 -1,941 -9,472 -17,380 -7,615 511 -
-
Tax Rate - - - - - - - -
Total Cost 36,933 45,433 43,284 51,412 60,136 49,320 61,889 -8.24%
-
Net Worth 29,625 445,131 46,630 52,444 59,875 68,451 78,702 -15.02%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 29,625 445,131 46,630 52,444 59,875 68,451 78,702 -15.02%
NOSH 124,530 1,489,230 124,846 124,868 124,430 124,457 124,391 0.01%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin -25.11% -24.59% -6.36% -26.39% -42.21% -17.22% -2.26% -
ROE -25.02% -3.01% -4.16% -18.06% -29.03% -11.12% 0.65% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 23.71 2.45 32.60 32.58 33.98 33.81 48.65 -11.28%
EPS -5.95 -0.90 -1.55 -7.59 -13.97 -6.12 0.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2379 0.2989 0.3735 0.42 0.4812 0.55 0.6327 -15.03%
Adjusted Per Share Value based on latest NOSH - 124,868
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 1.20 1.48 1.65 1.65 1.71 1.70 2.45 -11.21%
EPS -0.30 -0.54 -0.08 -0.38 -0.70 -0.31 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.012 0.1802 0.0189 0.0212 0.0242 0.0277 0.0319 -15.03%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.505 0.24 0.24 0.22 0.28 0.34 0.57 -
P/RPS 2.13 9.80 0.74 0.68 0.82 1.01 1.17 10.49%
P/EPS -8.48 -26.67 -15.44 -2.90 -2.00 -5.56 138.75 -
EY -11.79 -3.75 -6.48 -34.48 -49.88 -18.00 0.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.80 0.64 0.52 0.58 0.62 0.90 15.34%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 28/03/16 30/03/15 25/03/14 22/03/13 26/03/12 25/03/11 25/03/10 -
Price 0.495 0.23 0.25 0.22 0.29 0.335 0.54 -
P/RPS 2.09 9.39 0.77 0.68 0.85 0.99 1.11 11.11%
P/EPS -8.32 -25.56 -16.08 -2.90 -2.08 -5.48 131.45 -
EY -12.02 -3.91 -6.22 -34.48 -48.16 -18.26 0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 0.77 0.67 0.52 0.60 0.61 0.85 16.07%

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