[GBAY] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Announcement Date
13-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 7.65%
YoY- 12.96%
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 6,878 24,161 17,417 11,892 6,023 23,505 17,366 -46.09%
PBT -263 -1,446 -129 214 191 789 634 -
Tax 0 347 -41 -31 -21 -172 -146 -
NP -263 -1,099 -170 183 170 617 488 -
-
NP to SH -250 -1,076 -170 183 170 617 488 -
-
Tax Rate - - - 14.49% 10.99% 21.80% 23.03% -
Total Cost 7,141 25,260 17,587 11,709 5,853 22,888 16,878 -43.67%
-
Net Worth 28,648 3,631 29,623 30,005 30,005 29,814 29,623 -2.20%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 28,648 3,631 29,623 30,005 30,005 29,814 29,623 -2.20%
NOSH 20,504 20,504 20,504 20,504 20,504 20,504 20,504 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -3.82% -4.55% -0.98% 1.54% 2.82% 2.62% 2.81% -
ROE -0.87% -29.63% -0.57% 0.61% 0.57% 2.07% 1.65% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 35.77 126.42 91.13 62.22 31.51 122.99 90.86 -46.31%
EPS -1.37 -5.75 -0.89 0.96 0.89 3.23 2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 0.19 1.55 1.57 1.57 1.56 1.55 -2.59%
Adjusted Per Share Value based on latest NOSH - 20,504
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 8.39 29.46 21.24 14.50 7.34 28.66 21.17 -46.07%
EPS -0.30 -1.31 -0.21 0.22 0.21 0.75 0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3493 0.0443 0.3612 0.3658 0.3658 0.3635 0.3612 -2.21%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.55 2.60 2.64 2.80 2.47 2.25 2.19 -
P/RPS 7.13 2.06 2.90 4.50 7.84 1.83 2.41 106.22%
P/EPS -196.12 -46.18 -296.80 292.42 277.69 69.70 85.77 -
EY -0.51 -2.17 -0.34 0.34 0.36 1.43 1.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 13.68 1.70 1.78 1.57 1.44 1.41 13.73%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 25/11/21 13/09/21 25/05/21 23/03/21 26/11/20 -
Price 2.81 2.65 2.61 2.72 0.00 0.00 2.20 -
P/RPS 7.86 2.10 2.86 4.37 0.00 0.00 2.42 119.47%
P/EPS -216.11 -47.07 -293.43 284.07 0.00 0.00 86.16 -
EY -0.46 -2.12 -0.34 0.35 0.00 0.00 1.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 13.95 1.68 1.73 0.00 0.00 1.42 21.02%

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