[GBGAQRS] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -64.95%
YoY- 34.38%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 406,308 292,185 186,729 83,475 319,527 254,275 143,809 99.47%
PBT 72,506 59,563 47,555 13,877 31,892 27,460 21,966 121.20%
Tax -21,149 -15,513 -11,621 -4,215 -9,582 -8,131 -6,584 117.24%
NP 51,357 44,050 35,934 9,662 22,310 19,329 15,382 122.89%
-
NP to SH 42,840 36,906 30,613 7,575 21,613 18,616 14,680 103.81%
-
Tax Rate 29.17% 26.04% 24.44% 30.37% 30.05% 29.61% 29.97% -
Total Cost 354,951 248,135 150,795 73,813 297,217 234,946 128,427 96.57%
-
Net Worth 252,384 245,328 241,775 224,049 214,529 213,018 137,991 49.39%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 6,789 - - - 4,995 - - -
Div Payout % 15.85% - - - 23.11% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 252,384 245,328 241,775 224,049 214,529 213,018 137,991 49.39%
NOSH 355,470 355,549 355,551 355,633 320,192 308,723 293,600 13.55%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 12.64% 15.08% 19.24% 11.57% 6.98% 7.60% 10.70% -
ROE 16.97% 15.04% 12.66% 3.38% 10.07% 8.74% 10.64% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 114.30 82.18 52.52 23.47 99.79 82.36 48.98 75.66%
EPS 12.05 10.38 8.61 2.13 6.75 6.03 5.00 79.46%
DPS 1.91 0.00 0.00 0.00 1.56 0.00 0.00 -
NAPS 0.71 0.69 0.68 0.63 0.67 0.69 0.47 31.55%
Adjusted Per Share Value based on latest NOSH - 355,633
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 74.72 53.74 34.34 15.35 58.76 46.76 26.45 99.45%
EPS 7.88 6.79 5.63 1.39 3.97 3.42 2.70 103.82%
DPS 1.25 0.00 0.00 0.00 0.92 0.00 0.00 -
NAPS 0.4642 0.4512 0.4446 0.412 0.3945 0.3918 0.2538 49.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - -
Price 1.06 1.24 1.30 0.925 1.09 1.13 0.00 -
P/RPS 0.93 1.51 2.48 3.94 1.09 1.37 0.00 -
P/EPS 8.80 11.95 15.10 43.43 16.15 18.74 0.00 -
EY 11.37 8.37 6.62 2.30 6.19 5.34 0.00 -
DY 1.80 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.49 1.80 1.91 1.47 1.63 1.64 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 27/08/13 28/05/13 26/02/13 28/11/12 29/08/12 -
Price 1.10 1.17 1.35 1.17 1.15 1.11 1.14 -
P/RPS 0.96 1.42 2.57 4.98 1.15 1.35 2.33 -44.54%
P/EPS 9.13 11.27 15.68 54.93 17.04 18.41 22.80 -45.58%
EY 10.96 8.87 6.38 1.82 5.87 5.43 4.39 83.72%
DY 1.74 0.00 0.00 0.00 1.36 0.00 0.00 -
P/NAPS 1.55 1.70 1.99 1.86 1.72 1.61 2.43 -25.83%

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