[GCAP] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Announcement Date
01-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -112.59%
YoY- -107.45%
Quarter Report
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 10,161 39,626 30,486 19,965 9,127 35,627 28,673 -49.89%
PBT 152 -1,626 139 4 1,007 -3,195 -653 -
Tax -153 -598 -399 -199 -320 23 -21 275.36%
NP -1 -2,224 -260 -195 687 -3,172 -674 -98.69%
-
NP to SH 146 -1,704 -25 -103 818 -2,560 -244 -
-
Tax Rate 100.66% - 287.05% 4,975.00% 31.78% - - -
Total Cost 10,162 41,850 30,746 20,160 8,440 38,799 29,347 -50.65%
-
Net Worth 102,704 102,468 102,704 88,752 89,775 9,343,999 10,882,399 -95.52%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 102,704 102,468 102,704 88,752 89,775 9,343,999 10,882,399 -95.52%
NOSH 236,102 236,102 236,102 204,499 204,499 213,333 243,999 -2.16%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -0.01% -5.61% -0.85% -0.98% 7.53% -8.90% -2.35% -
ROE 0.14% -1.66% -0.02% -0.12% 0.91% -0.03% 0.00% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 4.30 16.78 12.91 9.76 4.46 16.70 11.75 -48.80%
EPS 0.10 -0.70 0.00 0.00 0.40 -1.20 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.435 0.434 0.435 0.434 0.439 43.80 44.60 -95.42%
Adjusted Per Share Value based on latest NOSH - 230,249
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.12 12.17 9.37 6.13 2.80 10.95 8.81 -49.91%
EPS 0.04 -0.52 -0.01 -0.03 0.25 -0.79 -0.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3155 0.3148 0.3155 0.2727 0.2758 28.708 33.4345 -95.52%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.53 0.475 0.40 0.425 0.44 0.43 0.405 -
P/RPS 12.32 2.83 3.10 4.35 9.86 2.57 3.45 133.44%
P/EPS 857.08 -65.81 -3,777.63 -843.81 110.00 -35.83 -405.00 -
EY 0.12 -1.52 -0.03 -0.12 0.91 -2.79 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.09 0.92 0.98 1.00 0.01 0.01 2352.66%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 01/12/16 01/12/16 26/05/16 29/02/16 09/11/15 -
Price 0.52 0.465 0.475 0.475 0.41 0.405 0.445 -
P/RPS 12.08 2.77 3.68 4.87 9.19 2.43 3.79 116.42%
P/EPS 840.91 -64.43 -4,485.94 -943.08 102.50 -33.75 -445.00 -
EY 0.12 -1.55 -0.02 -0.11 0.98 -2.96 -0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.07 1.09 1.09 0.93 0.01 0.01 2325.80%

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