[GBGAQRS] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -10.01%
YoY- 111.65%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 286,896 330,773 352,826 370,462 345,980 192,142 143,988 58.40%
PBT 26,484 24,341 18,053 19,268 24,252 -59,586 -84,465 -
Tax -4,408 -7,747 -2,676 -2,322 -4,864 3,777 -1,745 85.58%
NP 22,076 16,594 15,377 16,946 19,388 -55,809 -86,210 -
-
NP to SH 21,748 16,280 14,936 16,360 18,180 -56,477 -87,028 -
-
Tax Rate 16.64% 31.83% 14.82% 12.05% 20.06% - - -
Total Cost 264,820 314,179 337,449 353,516 326,592 247,951 230,198 9.80%
-
Net Worth 488,493 483,066 488,493 486,053 453,954 449,020 444,086 6.56%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - 4,934 6,579 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 488,493 483,066 488,493 486,053 453,954 449,020 444,086 6.56%
NOSH 543,937 543,937 543,937 543,937 494,594 494,594 494,594 6.55%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.69% 5.02% 4.36% 4.57% 5.60% -29.05% -59.87% -
ROE 4.45% 3.37% 3.06% 3.37% 4.00% -12.58% -19.60% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 52.86 60.94 65.00 68.60 70.12 38.94 29.18 48.65%
EPS 4.00 3.07 2.84 3.16 3.68 -11.45 -17.64 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 0.90 0.89 0.90 0.90 0.92 0.91 0.90 0.00%
Adjusted Per Share Value based on latest NOSH - 543,937
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 52.74 60.81 64.87 68.11 63.61 35.32 26.47 58.40%
EPS 4.00 2.99 2.75 3.01 3.34 -10.38 -16.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.91 1.21 -
NAPS 0.8981 0.8881 0.8981 0.8936 0.8346 0.8255 0.8164 6.57%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.395 0.445 0.575 0.55 0.625 0.68 0.67 -
P/RPS 0.75 0.73 0.88 0.80 0.89 1.75 2.30 -52.65%
P/EPS 9.86 14.84 20.90 18.16 16.96 -5.94 -3.80 -
EY 10.14 6.74 4.79 5.51 5.90 -16.83 -26.32 -
DY 0.00 0.00 0.00 0.00 0.00 1.47 1.99 -
P/NAPS 0.44 0.50 0.64 0.61 0.68 0.75 0.74 -29.31%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 30/11/21 30/08/21 18/06/21 26/02/21 26/11/20 -
Price 0.33 0.375 0.45 0.51 0.595 0.61 0.705 -
P/RPS 0.62 0.62 0.69 0.74 0.85 1.57 2.42 -59.69%
P/EPS 8.24 12.50 16.35 16.84 16.15 -5.33 -4.00 -
EY 12.14 8.00 6.12 5.94 6.19 -18.76 -25.02 -
DY 0.00 0.00 0.00 0.00 0.00 1.64 1.89 -
P/NAPS 0.37 0.42 0.50 0.57 0.65 0.67 0.78 -39.20%

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