[G3] YoY TTM Result on 31-Oct-2015 [#1]

Announcement Date
28-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2016
Quarter
31-Oct-2015 [#1]
Profit Trend
QoQ- -12.0%
YoY- -19.0%
Quarter Report
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 31,065 20,038 5,110 32,795 34,986 41,702 41,787 -4.51%
PBT -15,510 -11,480 -1,989 -5,715 -10,349 -660 -11,333 5.01%
Tax 0 600 0 157 -151 -632 312 -
NP -15,510 -10,880 -1,989 -5,558 -10,500 -1,292 -11,021 5.46%
-
NP to SH -15,510 -10,880 -1,989 -10,966 -9,215 -1,267 -9,506 7.92%
-
Tax Rate - - - - - - - -
Total Cost 46,575 30,918 7,099 38,353 45,486 42,994 52,808 -1.93%
-
Net Worth 48,262 63,854 0 32,392 38,040 49,237 52,934 -1.42%
Dividend
31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 48,262 63,854 0 32,392 38,040 49,237 52,934 -1.42%
NOSH 412,500 412,500 137,500 124,586 123,589 126,250 124,758 20.48%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -49.93% -54.30% -38.92% -16.95% -30.01% -3.10% -26.37% -
ROE -32.14% -17.04% 0.00% -33.85% -24.22% -2.57% -17.96% -
Per Share
31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 7.53 4.86 3.72 26.32 28.31 33.03 33.49 -20.75%
EPS -3.76 -2.64 -1.45 -8.80 -7.46 -1.00 -7.62 -10.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.117 0.1548 0.00 0.26 0.3078 0.39 0.4243 -18.19%
Adjusted Per Share Value based on latest NOSH - 124,586
31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 1.07 0.69 0.18 1.13 1.21 1.44 1.44 -4.52%
EPS -0.53 -0.37 -0.07 -0.38 -0.32 -0.04 -0.33 7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0166 0.022 0.00 0.0112 0.0131 0.017 0.0182 -1.42%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 29/03/19 30/03/18 31/03/17 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.81 0.85 1.05 0.27 0.28 0.28 0.26 -
P/RPS 10.76 17.50 28.25 1.03 0.99 0.85 0.78 50.53%
P/EPS -21.54 -32.23 -72.59 -3.07 -3.76 -27.90 -3.41 33.27%
EY -4.64 -3.10 -1.38 -32.60 -26.63 -3.58 -29.31 -24.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.92 5.49 0.00 1.04 0.91 0.72 0.61 46.01%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 21/05/19 30/05/18 - 28/12/15 18/12/14 24/12/13 19/12/12 -
Price 1.13 0.89 0.00 0.41 0.28 0.26 0.25 -
P/RPS 15.00 18.32 0.00 1.56 0.99 0.79 0.75 59.50%
P/EPS -30.05 -33.74 0.00 -4.66 -3.76 -25.91 -3.28 41.22%
EY -3.33 -2.96 0.00 -21.47 -26.63 -3.86 -30.48 -29.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.66 5.75 0.00 1.58 0.91 0.67 0.59 54.60%

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