[GBGAQRS] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -56.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 103,254 83,475 65,253 110,465 61,574 82,235 0 -
PBT 33,678 13,877 4,432 5,493 12,855 9,111 0 -
Tax -7,406 -4,215 -1,452 -1,546 -3,486 -3,098 0 -
NP 26,272 9,662 2,980 3,947 9,369 6,013 0 -
-
NP to SH 23,038 7,575 2,996 3,938 9,043 5,637 0 -
-
Tax Rate 21.99% 30.37% 32.76% 28.14% 27.12% 34.00% - -
Total Cost 76,982 73,813 62,273 106,518 52,205 76,222 0 -
-
Net Worth 241,756 224,049 213,544 212,282 137,993 129,181 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 4,972 - - - - -
Div Payout % - - 165.96% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 241,756 224,049 213,544 212,282 137,993 129,181 0 -
NOSH 355,524 355,633 318,723 307,656 293,603 293,593 0 -
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 25.44% 11.57% 4.57% 3.57% 15.22% 7.31% 0.00% -
ROE 9.53% 3.38% 1.40% 1.86% 6.55% 4.36% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.04 23.47 20.47 35.91 20.97 28.01 0.00 -
EPS 6.48 2.13 0.94 1.28 3.08 1.92 0.00 -
DPS 0.00 0.00 1.56 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.63 0.67 0.69 0.47 0.44 0.42 37.92%
Adjusted Per Share Value based on latest NOSH - 307,656
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.98 15.35 12.00 20.31 11.32 15.12 0.00 -
EPS 4.24 1.39 0.55 0.72 1.66 1.04 0.00 -
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.4445 0.4119 0.3926 0.3903 0.2537 0.2375 0.42 3.85%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 - - - -
Price 1.30 0.925 1.09 1.13 0.00 0.00 0.00 -
P/RPS 4.48 3.94 5.32 3.15 0.00 0.00 0.00 -
P/EPS 20.06 43.43 115.96 88.28 0.00 0.00 0.00 -
EY 4.98 2.30 0.86 1.13 0.00 0.00 0.00 -
DY 0.00 0.00 1.43 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.47 1.63 1.64 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 28/05/13 26/02/13 28/11/12 29/08/12 24/07/12 - -
Price 1.35 1.17 1.15 1.11 1.14 0.00 0.00 -
P/RPS 4.65 4.98 5.62 3.09 5.44 0.00 0.00 -
P/EPS 20.83 54.93 122.34 86.72 37.01 0.00 0.00 -
EY 4.80 1.82 0.82 1.15 2.70 0.00 0.00 -
DY 0.00 0.00 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.86 1.72 1.61 2.43 0.00 0.00 -

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