[GBAY] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 136.36%
YoY- 177.61%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 23,505 17,366 11,732 5,902 22,672 16,683 11,539 60.34%
PBT 789 634 303 151 -226 22 140 215.03%
Tax -172 -146 -141 -99 83 -98 -104 39.63%
NP 617 488 162 52 -143 -76 36 559.04%
-
NP to SH 617 488 162 52 -143 -76 36 559.04%
-
Tax Rate 21.80% 23.03% 46.53% 65.56% - 445.45% 74.29% -
Total Cost 22,888 16,878 11,570 5,850 22,815 16,759 11,503 57.86%
-
Net Worth 29,814 29,623 29,432 29,241 29,241 29,241 29,432 0.85%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - 382 -
Div Payout % - - - - - - 1,061.78% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 29,814 29,623 29,432 29,241 29,241 29,241 29,432 0.85%
NOSH 20,504 20,504 20,504 20,504 20,504 20,504 20,504 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.62% 2.81% 1.38% 0.88% -0.63% -0.46% 0.31% -
ROE 2.07% 1.65% 0.55% 0.18% -0.49% -0.26% 0.12% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 122.99 90.86 61.39 30.88 118.63 87.29 60.38 60.34%
EPS 3.23 2.55 0.85 0.27 -0.75 -0.40 0.19 555.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.56 1.55 1.54 1.53 1.53 1.53 1.54 0.85%
Adjusted Per Share Value based on latest NOSH - 20,504
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 28.66 21.17 14.30 7.20 27.64 20.34 14.07 60.34%
EPS 0.75 0.59 0.20 0.06 -0.17 -0.09 0.04 599.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.47 -
NAPS 0.3635 0.3612 0.3589 0.3565 0.3565 0.3565 0.3589 0.84%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 2.25 2.19 1.95 1.98 2.28 2.12 1.89 -
P/RPS 1.83 2.41 3.18 6.41 1.92 2.43 3.13 -29.96%
P/EPS 69.70 85.77 230.05 727.73 -304.72 -533.12 1,003.38 -82.96%
EY 1.43 1.17 0.43 0.14 -0.33 -0.19 0.10 484.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.06 -
P/NAPS 1.44 1.41 1.27 1.29 1.49 1.39 1.23 11.02%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/03/21 26/11/20 26/08/20 25/06/20 27/02/20 28/11/19 28/08/19 -
Price 0.00 2.20 2.00 1.95 2.27 2.20 2.00 -
P/RPS 0.00 2.42 3.26 6.31 1.91 2.52 3.31 -
P/EPS 0.00 86.16 235.95 716.70 -303.39 -553.24 1,061.78 -
EY 0.00 1.16 0.42 0.14 -0.33 -0.18 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
P/NAPS 0.00 1.42 1.30 1.27 1.48 1.44 1.30 -

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