[GBGAQRS] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -190.1%
YoY- -125.21%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 174,983 79,648 272,511 225,618 191,271 105,394 534,163 -52.51%
PBT 21,893 5,160 -7,874 -8,516 15,524 7,862 106,256 -65.14%
Tax -4,748 -1,820 -8,307 -4,188 -5,595 -2,775 -32,955 -72.54%
NP 17,145 3,340 -16,181 -12,704 9,929 5,087 73,301 -62.07%
-
NP to SH 10,024 3,751 -9,666 -10,399 11,542 6,107 52,949 -67.06%
-
Tax Rate 21.69% 35.27% - - 36.04% 35.30% 31.01% -
Total Cost 157,838 76,308 288,692 238,322 181,342 100,307 460,862 -51.08%
-
Net Worth 331,533 324,305 319,154 320,861 344,710 338,413 316,024 3.24%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 331,533 324,305 319,154 320,861 344,710 338,413 316,024 3.24%
NOSH 390,038 390,729 389,212 386,579 387,315 388,980 367,470 4.05%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 9.80% 4.19% -5.94% -5.63% 5.19% 4.83% 13.72% -
ROE 3.02% 1.16% -3.03% -3.24% 3.35% 1.80% 16.75% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 44.86 20.38 70.02 58.36 49.38 27.09 145.36 -54.36%
EPS 2.57 0.96 -2.49 -2.69 2.98 1.57 14.41 -68.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.82 0.83 0.89 0.87 0.86 -0.77%
Adjusted Per Share Value based on latest NOSH - 386,966
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 32.18 14.65 50.12 41.49 35.18 19.38 98.24 -52.51%
EPS 1.84 0.69 -1.78 -1.91 2.12 1.12 9.74 -67.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6097 0.5964 0.587 0.5901 0.634 0.6224 0.5812 3.24%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.95 0.855 0.83 0.845 1.12 1.26 1.25 -
P/RPS 2.12 4.19 1.19 1.45 2.27 4.65 0.86 82.58%
P/EPS 36.96 89.06 -33.42 -31.41 37.58 80.25 8.68 162.94%
EY 2.71 1.12 -2.99 -3.18 2.66 1.25 11.53 -61.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.03 1.01 1.02 1.26 1.45 1.45 -15.82%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 27/05/16 26/02/16 27/11/15 20/08/15 21/05/15 25/02/15 -
Price 1.11 0.95 0.85 0.835 0.84 1.31 1.26 -
P/RPS 2.47 4.66 1.21 1.43 1.70 4.83 0.87 100.62%
P/EPS 43.19 98.96 -34.23 -31.04 28.19 83.44 8.74 190.40%
EY 2.32 1.01 -2.92 -3.22 3.55 1.20 11.44 -65.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.14 1.04 1.01 0.94 1.51 1.47 -7.40%

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