[GBGAQRS] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
15-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 58.04%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 191,271 105,394 534,163 412,096 278,825 147,663 406,308 -39.56%
PBT 15,524 7,862 106,256 78,296 51,922 25,315 72,506 -64.31%
Tax -5,595 -2,775 -32,955 -23,206 -14,921 -7,203 -21,149 -58.88%
NP 9,929 5,087 73,301 55,090 37,001 18,112 51,357 -66.66%
-
NP to SH 11,542 6,107 52,949 41,245 26,098 12,042 42,840 -58.38%
-
Tax Rate 36.04% 35.30% 31.01% 29.64% 28.74% 28.45% 29.17% -
Total Cost 181,342 100,307 460,862 357,006 241,824 129,551 354,951 -36.17%
-
Net Worth 344,710 338,413 316,024 305,110 269,490 262,863 252,384 23.17%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - 6,789 -
Div Payout % - - - - - - 15.85% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 344,710 338,413 316,024 305,110 269,490 262,863 252,384 23.17%
NOSH 387,315 388,980 367,470 367,602 354,592 355,221 355,470 5.90%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.19% 4.83% 13.72% 13.37% 13.27% 12.27% 12.64% -
ROE 3.35% 1.80% 16.75% 13.52% 9.68% 4.58% 16.97% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 49.38 27.09 145.36 112.10 78.63 41.57 114.30 -42.93%
EPS 2.98 1.57 14.41 11.22 7.36 3.39 12.05 -60.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.91 -
NAPS 0.89 0.87 0.86 0.83 0.76 0.74 0.71 16.30%
Adjusted Per Share Value based on latest NOSH - 367,645
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 35.18 19.38 98.24 75.79 51.28 27.16 74.72 -39.56%
EPS 2.12 1.12 9.74 7.59 4.80 2.21 7.88 -58.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.634 0.6224 0.5812 0.5611 0.4956 0.4834 0.4642 23.16%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.12 1.26 1.25 1.86 1.21 1.36 1.06 -
P/RPS 2.27 4.65 0.86 1.66 1.54 3.27 0.93 81.58%
P/EPS 37.58 80.25 8.68 16.58 16.44 40.12 8.80 163.91%
EY 2.66 1.25 11.53 6.03 6.08 2.49 11.37 -62.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
P/NAPS 1.26 1.45 1.45 2.24 1.59 1.84 1.49 -10.60%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 25/02/15 14/11/14 28/08/14 21/05/14 28/02/14 -
Price 0.84 1.31 1.26 1.69 1.70 1.10 1.10 -
P/RPS 1.70 4.83 0.87 1.51 2.16 2.65 0.96 46.52%
P/EPS 28.19 83.44 8.74 15.06 23.10 32.45 9.13 112.47%
EY 3.55 1.20 11.44 6.64 4.33 3.08 10.96 -52.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.74 -
P/NAPS 0.94 1.51 1.47 2.04 2.24 1.49 1.55 -28.41%

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