[GBGAQRS] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -72.69%
YoY- 59.78%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 131,162 147,663 114,123 105,456 103,254 83,475 65,253 59.47%
PBT 26,607 25,315 12,943 12,006 33,678 13,877 4,432 231.40%
Tax -7,718 -7,203 -5,636 -3,891 -7,406 -4,215 -1,452 205.50%
NP 18,889 18,112 7,307 8,115 26,272 9,662 2,980 243.66%
-
NP to SH 14,056 12,042 5,934 6,292 23,038 7,575 2,996 181.04%
-
Tax Rate 29.01% 28.45% 43.54% 32.41% 21.99% 30.37% 32.76% -
Total Cost 112,273 129,551 106,816 97,341 76,982 73,813 62,273 48.29%
-
Net Worth 269,761 262,863 252,071 245,281 241,756 224,049 213,544 16.90%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - 4,972 -
Div Payout % - - - - - - 165.96% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 269,761 262,863 252,071 245,281 241,756 224,049 213,544 16.90%
NOSH 354,949 355,221 355,030 355,480 355,524 355,633 318,723 7.46%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.40% 12.27% 6.40% 7.70% 25.44% 11.57% 4.57% -
ROE 5.21% 4.58% 2.35% 2.57% 9.53% 3.38% 1.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.95 41.57 32.14 29.67 29.04 23.47 20.47 48.41%
EPS 3.96 3.39 1.67 1.77 6.48 2.13 0.94 161.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
NAPS 0.76 0.74 0.71 0.69 0.68 0.63 0.67 8.79%
Adjusted Per Share Value based on latest NOSH - 355,480
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.12 27.16 20.99 19.39 18.99 15.35 12.00 59.47%
EPS 2.59 2.21 1.09 1.16 4.24 1.39 0.55 181.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
NAPS 0.4961 0.4834 0.4636 0.4511 0.4446 0.412 0.3927 16.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.21 1.36 1.06 1.24 1.30 0.925 1.09 -
P/RPS 3.27 3.27 3.30 4.18 4.48 3.94 5.32 -27.77%
P/EPS 30.56 40.12 63.42 70.06 20.06 43.43 115.96 -58.99%
EY 3.27 2.49 1.58 1.43 4.98 2.30 0.86 144.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 1.59 1.84 1.49 1.80 1.91 1.47 1.63 -1.64%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 21/05/14 28/02/14 29/11/13 27/08/13 28/05/13 26/02/13 -
Price 1.70 1.10 1.10 1.17 1.35 1.17 1.15 -
P/RPS 4.60 2.65 3.42 3.94 4.65 4.98 5.62 -12.53%
P/EPS 42.93 32.45 65.81 66.10 20.83 54.93 122.34 -50.34%
EY 2.33 3.08 1.52 1.51 4.80 1.82 0.82 100.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 2.24 1.49 1.55 1.70 1.99 1.86 1.72 19.31%

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