[GBGAQRS] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 30.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 333,900 319,527 339,033 287,618 328,940 0 0 -
PBT 55,508 31,892 36,613 43,932 36,444 0 0 -
Tax -16,860 -9,582 -10,841 -13,168 -12,392 0 0 -
NP 38,648 22,310 25,772 30,764 24,052 0 0 -
-
NP to SH 30,300 21,613 24,821 29,360 22,548 0 0 -
-
Tax Rate 30.37% 30.05% 29.61% 29.97% 34.00% - - -
Total Cost 295,252 297,217 313,261 256,854 304,888 0 0 -
-
Net Worth 224,049 214,529 213,018 137,991 129,181 0 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,995 - - - - - -
Div Payout % - 23.11% - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 224,049 214,529 213,018 137,991 129,181 0 0 -
NOSH 355,633 320,192 308,723 293,600 293,593 0 0 -
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.57% 6.98% 7.60% 10.70% 7.31% 0.00% 0.00% -
ROE 13.52% 10.07% 11.65% 21.28% 17.45% 0.00% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 93.89 99.79 109.82 97.96 112.04 0.00 0.00 -
EPS 8.52 6.75 8.04 10.00 7.68 0.00 0.00 -
DPS 0.00 1.56 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.67 0.69 0.47 0.44 0.42 0.00 -
Adjusted Per Share Value based on latest NOSH - 293,603
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 61.41 58.76 62.35 52.90 60.49 0.00 0.00 -
EPS 5.57 3.97 4.56 5.40 4.15 0.00 0.00 -
DPS 0.00 0.92 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.412 0.3945 0.3918 0.2538 0.2376 0.42 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 - - - - -
Price 0.925 1.09 1.13 0.00 0.00 0.00 0.00 -
P/RPS 0.99 1.09 1.03 0.00 0.00 0.00 0.00 -
P/EPS 10.86 16.15 14.05 0.00 0.00 0.00 0.00 -
EY 9.21 6.19 7.12 0.00 0.00 0.00 0.00 -
DY 0.00 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.63 1.64 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 28/11/12 29/08/12 24/07/12 - - -
Price 1.17 1.15 1.11 1.14 0.00 0.00 0.00 -
P/RPS 1.25 1.15 1.01 1.16 0.00 0.00 0.00 -
P/EPS 13.73 17.04 13.81 11.40 0.00 0.00 0.00 -
EY 7.28 5.87 7.24 8.77 0.00 0.00 0.00 -
DY 0.00 1.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.72 1.61 2.43 0.00 0.00 0.00 -

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