[GCE] QoQ TTM Result on 30-Sep-2023 [#3]

Announcement Date
20-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -22.41%
YoY- -151.78%
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 24,063 23,399 24,228 23,880 23,894 23,747 22,747 3.82%
PBT -30,380 -9,323 -7,935 -6,798 -5,593 -5,028 -4,696 247.58%
Tax 6,239 1,361 1,361 1,488 1,260 1,260 1,260 190.79%
NP -24,141 -7,962 -6,574 -5,310 -4,333 -3,768 -3,436 267.26%
-
NP to SH -23,989 -7,855 -6,477 -5,227 -4,270 -3,675 -3,356 271.51%
-
Tax Rate - - - - - - - -
Total Cost 48,204 31,361 30,802 29,190 28,227 27,515 26,183 50.26%
-
Net Worth 171,391 189,121 191,091 193,061 195,031 197,002 198,972 -9.47%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 171,391 189,121 191,091 193,061 195,031 197,002 198,972 -9.47%
NOSH 197,002 197,002 197,002 197,002 197,002 197,002 197,002 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -100.32% -34.03% -27.13% -22.24% -18.13% -15.87% -15.11% -
ROE -14.00% -4.15% -3.39% -2.71% -2.19% -1.87% -1.69% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 12.21 11.88 12.30 12.12 12.13 12.05 11.55 3.77%
EPS -12.18 -3.99 -3.29 -2.65 -2.17 -1.87 -1.70 272.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.96 0.97 0.98 0.99 1.00 1.01 -9.47%
Adjusted Per Share Value based on latest NOSH - 197,002
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 12.21 11.88 12.30 12.12 12.13 12.05 11.55 3.77%
EPS -12.18 -3.99 -3.29 -2.65 -2.17 -1.87 -1.70 272.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.96 0.97 0.98 0.99 1.00 1.01 -9.47%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.37 0.34 0.35 0.36 0.38 0.33 0.35 -
P/RPS 3.03 2.86 2.85 2.97 3.13 2.74 3.03 0.00%
P/EPS -3.04 -8.53 -10.65 -13.57 -17.53 -17.69 -20.55 -72.06%
EY -32.91 -11.73 -9.39 -7.37 -5.70 -5.65 -4.87 257.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.36 0.37 0.38 0.33 0.35 14.72%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 21/05/24 23/02/24 20/11/23 08/08/23 24/05/23 22/02/23 -
Price 0.46 0.37 0.365 0.34 0.35 0.34 0.40 -
P/RPS 3.77 3.12 2.97 2.80 2.89 2.82 3.46 5.89%
P/EPS -3.78 -9.28 -11.10 -12.81 -16.15 -18.23 -23.48 -70.43%
EY -26.47 -10.78 -9.01 -7.80 -6.19 -5.49 -4.26 238.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.39 0.38 0.35 0.35 0.34 0.40 20.65%

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