[GBGAQRS] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 26.81%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 186,729 83,475 319,527 254,275 143,809 82,235 0 -
PBT 47,555 13,877 31,892 27,460 21,966 9,111 0 -
Tax -11,621 -4,215 -9,582 -8,131 -6,584 -3,098 0 -
NP 35,934 9,662 22,310 19,329 15,382 6,013 0 -
-
NP to SH 30,613 7,575 21,613 18,616 14,680 5,637 0 -
-
Tax Rate 24.44% 30.37% 30.05% 29.61% 29.97% 34.00% - -
Total Cost 150,795 73,813 297,217 234,946 128,427 76,222 0 -
-
Net Worth 241,775 224,049 214,529 213,018 137,991 129,181 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,995 - - - - -
Div Payout % - - 23.11% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 241,775 224,049 214,529 213,018 137,991 129,181 0 -
NOSH 355,551 355,633 320,192 308,723 293,600 293,593 0 -
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.24% 11.57% 6.98% 7.60% 10.70% 7.31% 0.00% -
ROE 12.66% 3.38% 10.07% 8.74% 10.64% 4.36% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 52.52 23.47 99.79 82.36 48.98 28.01 0.00 -
EPS 8.61 2.13 6.75 6.03 5.00 1.92 0.00 -
DPS 0.00 0.00 1.56 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.63 0.67 0.69 0.47 0.44 0.42 37.92%
Adjusted Per Share Value based on latest NOSH - 307,656
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 34.34 15.35 58.76 46.76 26.45 15.12 0.00 -
EPS 5.63 1.39 3.97 3.42 2.70 1.04 0.00 -
DPS 0.00 0.00 0.92 0.00 0.00 0.00 0.00 -
NAPS 0.4446 0.412 0.3945 0.3918 0.2538 0.2376 0.42 3.87%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 - - - -
Price 1.30 0.925 1.09 1.13 0.00 0.00 0.00 -
P/RPS 2.48 3.94 1.09 1.37 0.00 0.00 0.00 -
P/EPS 15.10 43.43 16.15 18.74 0.00 0.00 0.00 -
EY 6.62 2.30 6.19 5.34 0.00 0.00 0.00 -
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.47 1.63 1.64 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 26/02/13 28/11/12 29/08/12 24/07/12 - -
Price 1.35 1.17 1.15 1.11 1.14 0.00 0.00 -
P/RPS 2.57 4.98 1.15 1.35 2.33 0.00 0.00 -
P/EPS 15.68 54.93 17.04 18.41 22.80 0.00 0.00 -
EY 6.38 1.82 5.87 5.43 4.39 0.00 0.00 -
DY 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.86 1.72 1.61 2.43 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