[GBGAQRS] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 204.13%
YoY- 154.76%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 147,663 114,123 105,456 103,254 83,475 65,253 110,465 21.36%
PBT 25,315 12,943 12,006 33,678 13,877 4,432 5,493 177.19%
Tax -7,203 -5,636 -3,891 -7,406 -4,215 -1,452 -1,546 179.21%
NP 18,112 7,307 8,115 26,272 9,662 2,980 3,947 176.39%
-
NP to SH 12,042 5,934 6,292 23,038 7,575 2,996 3,938 110.81%
-
Tax Rate 28.45% 43.54% 32.41% 21.99% 30.37% 32.76% 28.14% -
Total Cost 129,551 106,816 97,341 76,982 73,813 62,273 106,518 13.95%
-
Net Worth 262,863 252,071 245,281 241,756 224,049 213,544 212,282 15.32%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - 4,972 - -
Div Payout % - - - - - 165.96% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 262,863 252,071 245,281 241,756 224,049 213,544 212,282 15.32%
NOSH 355,221 355,030 355,480 355,524 355,633 318,723 307,656 10.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.27% 6.40% 7.70% 25.44% 11.57% 4.57% 3.57% -
ROE 4.58% 2.35% 2.57% 9.53% 3.38% 1.40% 1.86% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 41.57 32.14 29.67 29.04 23.47 20.47 35.91 10.25%
EPS 3.39 1.67 1.77 6.48 2.13 0.94 1.28 91.53%
DPS 0.00 0.00 0.00 0.00 0.00 1.56 0.00 -
NAPS 0.74 0.71 0.69 0.68 0.63 0.67 0.69 4.77%
Adjusted Per Share Value based on latest NOSH - 355,524
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 27.15 20.98 19.39 18.98 15.35 12.00 20.31 21.37%
EPS 2.21 1.09 1.16 4.24 1.39 0.55 0.72 111.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.4833 0.4634 0.4509 0.4445 0.4119 0.3926 0.3903 15.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.36 1.06 1.24 1.30 0.925 1.09 1.13 -
P/RPS 3.27 3.30 4.18 4.48 3.94 5.32 3.15 2.52%
P/EPS 40.12 63.42 70.06 20.06 43.43 115.96 88.28 -40.91%
EY 2.49 1.58 1.43 4.98 2.30 0.86 1.13 69.41%
DY 0.00 0.00 0.00 0.00 0.00 1.43 0.00 -
P/NAPS 1.84 1.49 1.80 1.91 1.47 1.63 1.64 7.98%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 28/02/14 29/11/13 27/08/13 28/05/13 26/02/13 28/11/12 -
Price 1.10 1.10 1.17 1.35 1.17 1.15 1.11 -
P/RPS 2.65 3.42 3.94 4.65 4.98 5.62 3.09 -9.74%
P/EPS 32.45 65.81 66.10 20.83 54.93 122.34 86.72 -48.10%
EY 3.08 1.52 1.51 4.80 1.82 0.82 1.15 92.97%
DY 0.00 0.00 0.00 0.00 0.00 1.36 0.00 -
P/NAPS 1.49 1.55 1.70 1.99 1.86 1.72 1.61 -5.03%

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