[GBGAQRS] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 16.31%
YoY- -39.4%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 107,991 23,586 76,853 412,978 333,130 214,337 86,346 16.03%
PBT -63,349 -68,642 5,957 50,510 45,984 29,520 12,763 -
Tax -1,309 -1,282 -1,835 -11,400 -12,527 -7,408 -1,753 -17.64%
NP -64,658 -69,924 4,122 39,110 33,457 22,112 11,010 -
-
NP to SH -65,271 -70,242 3,921 38,521 33,119 21,797 11,256 -
-
Tax Rate - - 30.80% 22.57% 27.24% 25.09% 13.74% -
Total Cost 172,649 93,510 72,731 373,868 299,673 192,225 75,336 73.56%
-
Net Worth 444,086 439,151 513,166 509,628 509,628 499,737 482,603 -5.37%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 4,934 - - 7,350 7,350 - - -
Div Payout % 0.00% - - 19.08% 22.19% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 444,086 439,151 513,166 509,628 509,628 499,737 482,603 -5.37%
NOSH 494,594 494,594 494,594 494,594 494,594 494,594 494,594 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -59.87% -296.46% 5.36% 9.47% 10.04% 10.32% 12.75% -
ROE -14.70% -15.99% 0.76% 7.56% 6.50% 4.36% 2.33% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 21.89 4.78 15.58 84.28 67.98 43.75 17.71 15.12%
EPS -13.23 -14.24 0.79 7.86 6.76 4.45 2.31 -
DPS 1.00 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.90 0.89 1.04 1.04 1.04 1.02 0.99 -6.14%
Adjusted Per Share Value based on latest NOSH - 494,594
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 19.86 4.34 14.13 75.95 61.27 39.42 15.88 16.03%
EPS -12.00 -12.92 0.72 7.08 6.09 4.01 2.07 -
DPS 0.91 0.00 0.00 1.35 1.35 0.00 0.00 -
NAPS 0.8167 0.8076 0.9438 0.9372 0.9372 0.9191 0.8875 -5.37%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.67 0.85 0.79 1.18 1.25 1.36 1.33 -
P/RPS 3.06 17.78 5.07 1.40 1.84 3.11 7.51 -44.94%
P/EPS -5.06 -5.97 99.42 15.01 18.49 30.57 57.60 -
EY -19.74 -16.75 1.01 6.66 5.41 3.27 1.74 -
DY 1.49 0.00 0.00 1.27 1.20 0.00 0.00 -
P/NAPS 0.74 0.96 0.76 1.13 1.20 1.33 1.34 -32.61%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 29/06/20 28/02/20 29/11/19 22/08/19 17/05/19 -
Price 0.705 0.725 0.845 1.01 1.21 1.22 1.34 -
P/RPS 3.22 15.17 5.43 1.20 1.78 2.79 7.57 -43.35%
P/EPS -5.33 -5.09 106.34 12.85 17.90 27.42 58.03 -
EY -18.76 -19.64 0.94 7.78 5.59 3.65 1.72 -
DY 1.42 0.00 0.00 1.49 1.24 0.00 0.00 -
P/NAPS 0.78 0.81 0.81 0.97 1.16 1.20 1.35 -30.56%

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