[GBAY] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 201.23%
YoY- 742.11%
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 11,892 6,023 23,505 17,366 11,732 5,902 22,672 -34.98%
PBT 214 191 789 634 303 151 -226 -
Tax -31 -21 -172 -146 -141 -99 83 -
NP 183 170 617 488 162 52 -143 -
-
NP to SH 183 170 617 488 162 52 -143 -
-
Tax Rate 14.49% 10.99% 21.80% 23.03% 46.53% 65.56% - -
Total Cost 11,709 5,853 22,888 16,878 11,570 5,850 22,815 -35.92%
-
Net Worth 30,005 30,005 29,814 29,623 29,432 29,241 29,241 1.73%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 30,005 30,005 29,814 29,623 29,432 29,241 29,241 1.73%
NOSH 20,504 20,504 20,504 20,504 20,504 20,504 20,504 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.54% 2.82% 2.62% 2.81% 1.38% 0.88% -0.63% -
ROE 0.61% 0.57% 2.07% 1.65% 0.55% 0.18% -0.49% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 62.22 31.51 122.99 90.86 61.39 30.88 118.63 -34.98%
EPS 0.96 0.89 3.23 2.55 0.85 0.27 -0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.57 1.56 1.55 1.54 1.53 1.53 1.73%
Adjusted Per Share Value based on latest NOSH - 20,504
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 14.50 7.34 28.66 21.17 14.30 7.20 27.64 -34.97%
EPS 0.22 0.21 0.75 0.59 0.20 0.06 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3658 0.3658 0.3635 0.3612 0.3589 0.3565 0.3565 1.73%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 2.80 2.47 2.25 2.19 1.95 1.98 2.28 -
P/RPS 4.50 7.84 1.83 2.41 3.18 6.41 1.92 76.53%
P/EPS 292.42 277.69 69.70 85.77 230.05 727.73 -304.72 -
EY 0.34 0.36 1.43 1.17 0.43 0.14 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.57 1.44 1.41 1.27 1.29 1.49 12.59%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 13/09/21 25/05/21 23/03/21 26/11/20 26/08/20 25/06/20 27/02/20 -
Price 2.72 0.00 0.00 2.20 2.00 1.95 2.27 -
P/RPS 4.37 0.00 0.00 2.42 3.26 6.31 1.91 73.72%
P/EPS 284.07 0.00 0.00 86.16 235.95 716.70 -303.39 -
EY 0.35 0.00 0.00 1.16 0.42 0.14 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.00 0.00 1.42 1.30 1.27 1.48 10.97%

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