[G3] YoY TTM Result on 31-Jan-2017 [#2]

Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- 31.86%
YoY- 4.25%
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 27,134 22,616 10,805 26,069 29,521 36,467 40,694 -7.21%
PBT -15,700 -13,354 -4,051 -7,214 -7,579 -8,805 -1,964 46.80%
Tax 0 600 0 117 167 -161 -626 -
NP -15,700 -12,754 -4,051 -7,097 -7,412 -8,966 -2,590 39.49%
-
NP to SH -15,700 -12,754 -4,051 -7,097 -7,412 -13,400 -1,941 47.12%
-
Tax Rate - - - - - - - -
Total Cost 42,834 35,370 14,856 33,166 36,933 45,433 43,284 -0.19%
-
Net Worth 46,604 62,246 0 21,917 29,625 445,131 46,630 -0.01%
Dividend
30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 46,604 62,246 0 21,917 29,625 445,131 46,630 -0.01%
NOSH 413,816 412,500 137,466 137,500 124,530 1,489,230 124,846 24.77%
Ratio Analysis
30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin -57.86% -56.39% -37.49% -27.22% -25.11% -24.59% -6.36% -
ROE -33.69% -20.49% 0.00% -32.38% -25.02% -3.01% -4.16% -
Per Share
30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 6.57 5.48 7.86 18.96 23.71 2.45 32.60 -25.61%
EPS -3.80 -3.09 -2.95 -5.16 -5.95 -0.90 -1.55 18.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1128 0.1509 0.00 0.1594 0.2379 0.2989 0.3735 -19.84%
Adjusted Per Share Value based on latest NOSH - 137,500
30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 0.72 0.60 0.29 0.69 0.78 0.97 1.08 -7.21%
EPS -0.42 -0.34 -0.11 -0.19 -0.20 -0.36 -0.05 48.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0124 0.0165 0.00 0.0058 0.0079 0.118 0.0124 0.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 28/06/19 29/06/18 30/06/17 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 1.46 0.90 1.85 1.07 0.505 0.24 0.24 -
P/RPS 22.23 16.42 23.54 5.64 2.13 9.80 0.74 87.48%
P/EPS -38.42 -29.11 -62.78 -20.73 -8.48 -26.67 -15.44 18.33%
EY -2.60 -3.44 -1.59 -4.82 -11.79 -3.75 -6.48 -15.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.94 5.96 0.00 6.71 2.12 0.80 0.64 74.25%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 22/08/19 24/08/18 - 29/03/17 28/03/16 30/03/15 25/03/14 -
Price 2.41 0.77 0.00 1.10 0.495 0.23 0.25 -
P/RPS 36.70 14.04 0.00 5.80 2.09 9.39 0.77 104.16%
P/EPS -63.42 -24.90 0.00 -21.31 -8.32 -25.56 -16.08 28.84%
EY -1.58 -4.02 0.00 -4.69 -12.02 -3.91 -6.22 -22.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 21.37 5.10 0.00 6.90 2.08 0.77 0.67 89.56%

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