[G3] YoY TTM Result on 31-Jan-2015 [#2]

Announcement Date
30-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jan-2015 [#2]
Profit Trend
QoQ- -45.42%
YoY- -590.37%
View:
Show?
TTM Result
30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 10,805 26,069 29,521 36,467 40,694 40,678 42,287 -22.26%
PBT -4,051 -7,214 -7,579 -8,805 -1,964 -11,452 -17,212 -23.43%
Tax 0 117 167 -161 -626 718 -637 -
NP -4,051 -7,097 -7,412 -8,966 -2,590 -10,734 -17,849 -23.95%
-
NP to SH -4,051 -7,097 -7,412 -13,400 -1,941 -9,472 -17,380 -23.57%
-
Tax Rate - - - - - - - -
Total Cost 14,856 33,166 36,933 45,433 43,284 51,412 60,136 -22.75%
-
Net Worth 0 21,917 29,625 445,131 46,630 52,444 59,875 -
Dividend
30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 0 21,917 29,625 445,131 46,630 52,444 59,875 -
NOSH 137,466 137,500 124,530 1,489,230 124,846 124,868 124,430 1.85%
Ratio Analysis
30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin -37.49% -27.22% -25.11% -24.59% -6.36% -26.39% -42.21% -
ROE 0.00% -32.38% -25.02% -3.01% -4.16% -18.06% -29.03% -
Per Share
30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 7.86 18.96 23.71 2.45 32.60 32.58 33.98 -23.68%
EPS -2.95 -5.16 -5.95 -0.90 -1.55 -7.59 -13.97 -24.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.1594 0.2379 0.2989 0.3735 0.42 0.4812 -
Adjusted Per Share Value based on latest NOSH - 1,489,230
30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 0.44 1.06 1.20 1.48 1.65 1.65 1.71 -22.16%
EPS -0.16 -0.29 -0.30 -0.54 -0.08 -0.38 -0.70 -23.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0089 0.012 0.1802 0.0189 0.0212 0.0242 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/06/17 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 1.85 1.07 0.505 0.24 0.24 0.22 0.28 -
P/RPS 23.54 5.64 2.13 9.80 0.74 0.68 0.82 85.85%
P/EPS -62.78 -20.73 -8.48 -26.67 -15.44 -2.90 -2.00 88.94%
EY -1.59 -4.82 -11.79 -3.75 -6.48 -34.48 -49.88 -47.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 6.71 2.12 0.80 0.64 0.52 0.58 -
Price Multiplier on Announcement Date
30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date - 29/03/17 28/03/16 30/03/15 25/03/14 22/03/13 26/03/12 -
Price 0.00 1.10 0.495 0.23 0.25 0.22 0.29 -
P/RPS 0.00 5.80 2.09 9.39 0.77 0.68 0.85 -
P/EPS 0.00 -21.31 -8.32 -25.56 -16.08 -2.90 -2.08 -
EY 0.00 -4.69 -12.02 -3.91 -6.22 -34.48 -48.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 6.90 2.08 0.77 0.67 0.52 0.60 -

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