[GBGAQRS] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -71.89%
YoY- 58.97%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 534,163 412,096 278,825 147,663 406,308 292,185 186,729 101.12%
PBT 106,256 78,296 51,922 25,315 72,506 59,563 47,555 70.66%
Tax -32,955 -23,206 -14,921 -7,203 -21,149 -15,513 -11,621 99.96%
NP 73,301 55,090 37,001 18,112 51,357 44,050 35,934 60.63%
-
NP to SH 52,949 41,245 26,098 12,042 42,840 36,906 30,613 43.94%
-
Tax Rate 31.01% 29.64% 28.74% 28.45% 29.17% 26.04% 24.44% -
Total Cost 460,862 357,006 241,824 129,551 354,951 248,135 150,795 110.17%
-
Net Worth 316,024 305,110 269,490 262,863 252,384 245,328 241,775 19.48%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 6,789 - - -
Div Payout % - - - - 15.85% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 316,024 305,110 269,490 262,863 252,384 245,328 241,775 19.48%
NOSH 367,470 367,602 354,592 355,221 355,470 355,549 355,551 2.21%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 13.72% 13.37% 13.27% 12.27% 12.64% 15.08% 19.24% -
ROE 16.75% 13.52% 9.68% 4.58% 16.97% 15.04% 12.66% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 145.36 112.10 78.63 41.57 114.30 82.18 52.52 96.76%
EPS 14.41 11.22 7.36 3.39 12.05 10.38 8.61 40.83%
DPS 0.00 0.00 0.00 0.00 1.91 0.00 0.00 -
NAPS 0.86 0.83 0.76 0.74 0.71 0.69 0.68 16.89%
Adjusted Per Share Value based on latest NOSH - 355,221
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 98.20 75.76 51.26 27.15 74.70 53.72 34.33 101.12%
EPS 9.73 7.58 4.80 2.21 7.88 6.78 5.63 43.86%
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.581 0.5609 0.4954 0.4833 0.464 0.451 0.4445 19.48%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.25 1.86 1.21 1.36 1.06 1.24 1.30 -
P/RPS 0.86 1.66 1.54 3.27 0.93 1.51 2.48 -50.54%
P/EPS 8.68 16.58 16.44 40.12 8.80 11.95 15.10 -30.79%
EY 11.53 6.03 6.08 2.49 11.37 8.37 6.62 44.61%
DY 0.00 0.00 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 1.45 2.24 1.59 1.84 1.49 1.80 1.91 -16.73%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 14/11/14 28/08/14 21/05/14 28/02/14 29/11/13 27/08/13 -
Price 1.26 1.69 1.70 1.10 1.10 1.17 1.35 -
P/RPS 0.87 1.51 2.16 2.65 0.96 1.42 2.57 -51.33%
P/EPS 8.74 15.06 23.10 32.45 9.13 11.27 15.68 -32.19%
EY 11.44 6.64 4.33 3.08 10.96 8.87 6.38 47.43%
DY 0.00 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 1.47 2.04 2.24 1.49 1.55 1.70 1.99 -18.23%

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