[GBGAQRS] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 138.81%
YoY- -38.58%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 330,058 243,992 174,983 79,648 272,511 225,618 191,271 43.62%
PBT 43,649 30,140 21,893 5,160 -7,874 -8,516 15,524 98.58%
Tax -15,366 -8,740 -4,748 -1,820 -8,307 -4,188 -5,595 95.51%
NP 28,283 21,400 17,145 3,340 -16,181 -12,704 9,929 100.30%
-
NP to SH 22,576 15,181 10,024 3,751 -9,666 -10,399 11,542 56.08%
-
Tax Rate 35.20% 29.00% 21.69% 35.27% - - 36.04% -
Total Cost 301,775 222,592 157,838 76,308 288,692 238,322 181,342 40.21%
-
Net Worth 351,529 335,621 331,533 324,305 319,154 320,861 344,710 1.30%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 351,529 335,621 331,533 324,305 319,154 320,861 344,710 1.30%
NOSH 390,588 390,257 390,038 390,729 389,212 386,579 387,315 0.56%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 8.57% 8.77% 9.80% 4.19% -5.94% -5.63% 5.19% -
ROE 6.42% 4.52% 3.02% 1.16% -3.03% -3.24% 3.35% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 84.50 62.52 44.86 20.38 70.02 58.36 49.38 42.83%
EPS 5.78 3.89 2.57 0.96 -2.49 -2.69 2.98 55.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.86 0.85 0.83 0.82 0.83 0.89 0.74%
Adjusted Per Share Value based on latest NOSH - 390,729
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 60.68 44.86 32.17 14.64 50.10 41.48 35.16 43.64%
EPS 4.15 2.79 1.84 0.69 -1.78 -1.91 2.12 56.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6463 0.617 0.6095 0.5962 0.5867 0.5899 0.6337 1.31%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.905 0.95 0.95 0.855 0.83 0.845 1.12 -
P/RPS 1.07 1.52 2.12 4.19 1.19 1.45 2.27 -39.29%
P/EPS 15.66 24.42 36.96 89.06 -33.42 -31.41 37.58 -44.06%
EY 6.39 4.09 2.71 1.12 -2.99 -3.18 2.66 78.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.10 1.12 1.03 1.01 1.02 1.26 -13.65%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 24/11/16 18/08/16 27/05/16 26/02/16 27/11/15 20/08/15 -
Price 1.08 0.87 1.11 0.95 0.85 0.835 0.84 -
P/RPS 1.28 1.39 2.47 4.66 1.21 1.43 1.70 -17.16%
P/EPS 18.69 22.37 43.19 98.96 -34.23 -31.04 28.19 -23.87%
EY 5.35 4.47 2.32 1.01 -2.92 -3.22 3.55 31.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.01 1.31 1.14 1.04 1.01 0.94 17.59%

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