[GBGAQRS] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 36.94%
YoY- 117.16%
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 150,807 71,724 330,773 264,620 185,231 86,495 192,142 -14.95%
PBT 13,072 6,621 24,341 13,540 9,634 6,063 -59,586 -
Tax -2,040 -1,102 -7,747 -2,007 -1,161 -1,216 3,777 -
NP 11,032 5,519 16,594 11,533 8,473 4,847 -55,809 -
-
NP to SH 10,984 5,437 16,280 11,202 8,180 4,545 -56,477 -
-
Tax Rate 15.61% 16.64% 31.83% 14.82% 12.05% 20.06% - -
Total Cost 139,775 66,205 314,179 253,087 176,758 81,648 247,951 -31.83%
-
Net Worth 493,921 488,493 483,066 488,493 486,053 453,954 449,020 6.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - 4,934 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 493,921 488,493 483,066 488,493 486,053 453,954 449,020 6.57%
NOSH 543,937 543,937 543,937 543,937 543,937 494,594 494,594 6.56%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.32% 7.69% 5.02% 4.36% 4.57% 5.60% -29.05% -
ROE 2.22% 1.11% 3.37% 2.29% 1.68% 1.00% -12.58% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.78 13.21 60.94 48.75 34.30 17.53 38.94 -20.20%
EPS 2.02 1.00 3.07 2.13 1.58 0.92 -11.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.91 0.90 0.89 0.90 0.90 0.92 0.91 0.00%
Adjusted Per Share Value based on latest NOSH - 543,937
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.73 13.19 60.81 48.65 34.05 15.90 35.32 -14.93%
EPS 2.02 1.00 2.99 2.06 1.50 0.84 -10.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
NAPS 0.908 0.8981 0.8881 0.8981 0.8936 0.8346 0.8255 6.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.32 0.395 0.445 0.575 0.55 0.625 0.68 -
P/RPS 1.15 2.99 0.73 1.18 1.60 3.57 1.75 -24.47%
P/EPS 15.81 39.43 14.84 27.86 36.31 67.85 -5.94 -
EY 6.32 2.54 6.74 3.59 2.75 1.47 -16.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 0.35 0.44 0.50 0.64 0.61 0.68 0.75 -39.91%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 25/05/22 24/02/22 30/11/21 30/08/21 18/06/21 26/02/21 -
Price 0.315 0.33 0.375 0.45 0.51 0.595 0.61 -
P/RPS 1.13 2.50 0.62 0.92 1.49 3.39 1.57 -19.73%
P/EPS 15.57 32.94 12.50 21.80 33.67 64.60 -5.33 -
EY 6.42 3.04 8.00 4.59 2.97 1.55 -18.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.64 -
P/NAPS 0.35 0.37 0.42 0.50 0.57 0.65 0.67 -35.21%

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