[G3] YoY TTM Result on 31-Jan-2014 [#2]

Announcement Date
25-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- -53.2%
YoY- 79.51%
Quarter Report
View:
Show?
TTM Result
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 26,069 29,521 36,467 40,694 40,678 42,287 42,074 -7.66%
PBT -7,214 -7,579 -8,805 -1,964 -11,452 -17,212 -6,716 1.19%
Tax 117 167 -161 -626 718 -637 -530 -
NP -7,097 -7,412 -8,966 -2,590 -10,734 -17,849 -7,246 -0.34%
-
NP to SH -7,097 -7,412 -13,400 -1,941 -9,472 -17,380 -7,615 -1.16%
-
Tax Rate - - - - - - - -
Total Cost 33,166 36,933 45,433 43,284 51,412 60,136 49,320 -6.39%
-
Net Worth 21,917 29,625 445,131 46,630 52,444 59,875 68,451 -17.27%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 21,917 29,625 445,131 46,630 52,444 59,875 68,451 -17.27%
NOSH 137,500 124,530 1,489,230 124,846 124,868 124,430 124,457 1.67%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin -27.22% -25.11% -24.59% -6.36% -26.39% -42.21% -17.22% -
ROE -32.38% -25.02% -3.01% -4.16% -18.06% -29.03% -11.12% -
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 18.96 23.71 2.45 32.60 32.58 33.98 33.81 -9.18%
EPS -5.16 -5.95 -0.90 -1.55 -7.59 -13.97 -6.12 -2.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1594 0.2379 0.2989 0.3735 0.42 0.4812 0.55 -18.63%
Adjusted Per Share Value based on latest NOSH - 124,846
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 1.06 1.20 1.48 1.65 1.65 1.71 1.70 -7.56%
EPS -0.29 -0.30 -0.54 -0.08 -0.38 -0.70 -0.31 -1.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0089 0.012 0.1802 0.0189 0.0212 0.0242 0.0277 -17.22%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.07 0.505 0.24 0.24 0.22 0.28 0.34 -
P/RPS 5.64 2.13 9.80 0.74 0.68 0.82 1.01 33.16%
P/EPS -20.73 -8.48 -26.67 -15.44 -2.90 -2.00 -5.56 24.49%
EY -4.82 -11.79 -3.75 -6.48 -34.48 -49.88 -18.00 -19.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.71 2.12 0.80 0.64 0.52 0.58 0.62 48.67%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 29/03/17 28/03/16 30/03/15 25/03/14 22/03/13 26/03/12 25/03/11 -
Price 1.10 0.495 0.23 0.25 0.22 0.29 0.335 -
P/RPS 5.80 2.09 9.39 0.77 0.68 0.85 0.99 34.22%
P/EPS -21.31 -8.32 -25.56 -16.08 -2.90 -2.08 -5.48 25.37%
EY -4.69 -12.02 -3.91 -6.22 -34.48 -48.16 -18.26 -20.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.90 2.08 0.77 0.67 0.52 0.60 0.61 49.77%

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