[GBGAQRS] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 33.62%
YoY- -13.15%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 635,760 330,058 325,322 349,966 318,592 272,511 300,824 64.60%
PBT 103,408 43,649 40,186 43,786 20,640 -7,874 -11,354 -
Tax -29,324 -15,366 -11,653 -9,496 -7,280 -8,307 -5,584 201.81%
NP 74,084 28,283 28,533 34,290 13,360 -16,181 -16,938 -
-
NP to SH 64,568 22,576 20,241 20,048 15,004 -9,666 -13,865 -
-
Tax Rate 28.36% 35.20% 29.00% 21.69% 35.27% - - -
Total Cost 561,676 301,775 296,789 315,676 305,232 288,692 317,762 46.14%
-
Net Worth 359,579 351,529 335,621 331,533 324,305 319,154 320,861 7.88%
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 359,579 351,529 335,621 331,533 324,305 319,154 320,861 7.88%
NOSH 390,847 390,588 390,257 390,038 390,729 389,212 386,579 0.73%
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 11.65% 8.57% 8.77% 9.80% 4.19% -5.94% -5.63% -
ROE 17.96% 6.42% 6.03% 6.05% 4.63% -3.03% -4.32% -
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 162.66 84.50 83.36 89.73 81.54 70.02 77.82 63.40%
EPS 16.52 5.78 5.19 5.14 3.84 -2.49 -3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.90 0.86 0.85 0.83 0.82 0.83 7.09%
Adjusted Per Share Value based on latest NOSH - 389,627
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 116.88 60.68 59.81 64.34 58.57 50.10 55.30 64.61%
EPS 11.87 4.15 3.72 3.69 2.76 -1.78 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6611 0.6463 0.617 0.6095 0.5962 0.5867 0.5899 7.88%
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 1.29 0.905 0.95 0.95 0.855 0.83 0.845 -
P/RPS 0.79 1.07 1.14 1.06 1.05 1.19 1.09 -19.29%
P/EPS 7.81 15.66 18.32 18.48 22.27 -33.42 -23.56 -
EY 12.81 6.39 5.46 5.41 4.49 -2.99 -4.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.01 1.10 1.12 1.03 1.01 1.02 23.48%
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 22/05/17 23/02/17 24/11/16 18/08/16 27/05/16 26/02/16 27/11/15 -
Price 1.44 1.08 0.87 1.11 0.95 0.85 0.835 -
P/RPS 0.89 1.28 1.04 1.24 1.17 1.21 1.07 -11.54%
P/EPS 8.72 18.69 16.77 21.60 24.74 -34.23 -23.28 -
EY 11.47 5.35 5.96 4.63 4.04 -2.92 -4.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.20 1.01 1.31 1.14 1.04 1.01 34.15%

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