[G3] YoY TTM Result on 31-Mar-2017 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 71.97%
YoY- 81.86%
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
Revenue 27,791 31,065 20,038 5,110 32,795 34,986 41,702 -6.12%
PBT -16,257 -15,510 -11,480 -1,989 -5,715 -10,349 -660 64.72%
Tax 0 0 600 0 157 -151 -632 -
NP -16,257 -15,510 -10,880 -1,989 -5,558 -10,500 -1,292 48.36%
-
NP to SH -16,873 -15,510 -10,880 -1,989 -10,966 -9,215 -1,267 49.68%
-
Tax Rate - - - - - - - -
Total Cost 44,048 46,575 30,918 7,099 38,353 45,486 42,994 0.37%
-
Net Worth 37,442 48,262 63,854 0 32,392 38,040 49,237 -4.17%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 37,442 48,262 63,854 0 32,392 38,040 49,237 -4.17%
NOSH 468,063 412,500 412,500 137,500 124,586 123,589 126,250 22.64%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
NP Margin -58.50% -49.93% -54.30% -38.92% -16.95% -30.01% -3.10% -
ROE -45.06% -32.14% -17.04% 0.00% -33.85% -24.22% -2.57% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
RPS 5.94 7.53 4.86 3.72 26.32 28.31 33.03 -23.45%
EPS -3.61 -3.76 -2.64 -1.45 -8.80 -7.46 -1.00 22.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.08 0.117 0.1548 0.00 0.26 0.3078 0.39 -21.86%
Adjusted Per Share Value based on latest NOSH - 137,500
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
RPS 0.96 1.07 0.69 0.18 1.13 1.21 1.44 -6.12%
EPS -0.58 -0.53 -0.37 -0.07 -0.38 -0.32 -0.04 51.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0129 0.0166 0.022 0.00 0.0112 0.0131 0.017 -4.20%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 30/10/15 31/10/14 31/10/13 -
Price 1.76 0.81 0.85 1.05 0.27 0.28 0.28 -
P/RPS 29.64 10.76 17.50 28.25 1.03 0.99 0.85 73.89%
P/EPS -48.82 -21.54 -32.23 -72.59 -3.07 -3.76 -27.90 9.10%
EY -2.05 -4.64 -3.10 -1.38 -32.60 -26.63 -3.58 -8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.00 6.92 5.49 0.00 1.04 0.91 0.72 70.35%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 CAGR
Date 28/05/20 21/05/19 30/05/18 - 28/12/15 18/12/14 24/12/13 -
Price 2.26 1.13 0.89 0.00 0.41 0.28 0.26 -
P/RPS 38.06 15.00 18.32 0.00 1.56 0.99 0.79 82.87%
P/EPS -62.69 -30.05 -33.74 0.00 -4.66 -3.76 -25.91 14.75%
EY -1.60 -3.33 -2.96 0.00 -21.47 -26.63 -3.86 -12.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 28.25 9.66 5.75 0.00 1.58 0.91 0.67 79.11%

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