[G3] YoY TTM Result on 31-Jan-2016 [#2]

Announcement Date
28-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Jan-2016 [#2]
Profit Trend
QoQ- 32.41%
YoY- 44.69%
Quarter Report
View:
Show?
TTM Result
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Revenue 22,616 10,805 26,069 29,521 36,467 40,694 40,678 -10.27%
PBT -13,354 -4,051 -7,214 -7,579 -8,805 -1,964 -11,452 2.87%
Tax 600 0 117 167 -161 -626 718 -3.26%
NP -12,754 -4,051 -7,097 -7,412 -8,966 -2,590 -10,734 3.23%
-
NP to SH -12,754 -4,051 -7,097 -7,412 -13,400 -1,941 -9,472 5.64%
-
Tax Rate - - - - - - - -
Total Cost 35,370 14,856 33,166 36,933 45,433 43,284 51,412 -6.67%
-
Net Worth 62,246 0 21,917 29,625 445,131 46,630 52,444 3.21%
Dividend
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Net Worth 62,246 0 21,917 29,625 445,131 46,630 52,444 3.21%
NOSH 412,500 137,466 137,500 124,530 1,489,230 124,846 124,868 24.69%
Ratio Analysis
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
NP Margin -56.39% -37.49% -27.22% -25.11% -24.59% -6.36% -26.39% -
ROE -20.49% 0.00% -32.38% -25.02% -3.01% -4.16% -18.06% -
Per Share
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 5.48 7.86 18.96 23.71 2.45 32.60 32.58 -28.05%
EPS -3.09 -2.95 -5.16 -5.95 -0.90 -1.55 -7.59 -15.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1509 0.00 0.1594 0.2379 0.2989 0.3735 0.42 -17.22%
Adjusted Per Share Value based on latest NOSH - 124,530
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
RPS 0.78 0.37 0.90 1.02 1.26 1.40 1.40 -10.24%
EPS -0.44 -0.14 -0.24 -0.26 -0.46 -0.07 -0.33 5.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0214 0.00 0.0076 0.0102 0.1534 0.0161 0.0181 3.14%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 29/06/18 30/06/17 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 -
Price 0.90 1.85 1.07 0.505 0.24 0.24 0.22 -
P/RPS 16.42 23.54 5.64 2.13 9.80 0.74 0.68 80.06%
P/EPS -29.11 -62.78 -20.73 -8.48 -26.67 -15.44 -2.90 53.11%
EY -3.44 -1.59 -4.82 -11.79 -3.75 -6.48 -34.48 -34.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.96 0.00 6.71 2.12 0.80 0.64 0.52 56.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 CAGR
Date 24/08/18 - 29/03/17 28/03/16 30/03/15 25/03/14 22/03/13 -
Price 0.77 0.00 1.10 0.495 0.23 0.25 0.22 -
P/RPS 14.04 0.00 5.80 2.09 9.39 0.77 0.68 74.93%
P/EPS -24.90 0.00 -21.31 -8.32 -25.56 -16.08 -2.90 48.76%
EY -4.02 0.00 -4.69 -12.02 -3.91 -6.22 -34.48 -32.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.10 0.00 6.90 2.08 0.77 0.67 0.52 52.46%

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