[GBGAQRS] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -23.92%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 105,456 103,254 83,475 65,253 110,465 61,574 82,235 18.01%
PBT 12,006 33,678 13,877 4,432 5,493 12,855 9,111 20.17%
Tax -3,891 -7,406 -4,215 -1,452 -1,546 -3,486 -3,098 16.39%
NP 8,115 26,272 9,662 2,980 3,947 9,369 6,013 22.10%
-
NP to SH 6,292 23,038 7,575 2,996 3,938 9,043 5,637 7.59%
-
Tax Rate 32.41% 21.99% 30.37% 32.76% 28.14% 27.12% 34.00% -
Total Cost 97,341 76,982 73,813 62,273 106,518 52,205 76,222 17.69%
-
Net Worth 245,281 241,756 224,049 213,544 212,282 137,993 129,181 53.27%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 4,972 - - - -
Div Payout % - - - 165.96% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 245,281 241,756 224,049 213,544 212,282 137,993 129,181 53.27%
NOSH 355,480 355,524 355,633 318,723 307,656 293,603 293,593 13.58%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.70% 25.44% 11.57% 4.57% 3.57% 15.22% 7.31% -
ROE 2.57% 9.53% 3.38% 1.40% 1.86% 6.55% 4.36% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 29.67 29.04 23.47 20.47 35.91 20.97 28.01 3.90%
EPS 1.77 6.48 2.13 0.94 1.28 3.08 1.92 -5.27%
DPS 0.00 0.00 0.00 1.56 0.00 0.00 0.00 -
NAPS 0.69 0.68 0.63 0.67 0.69 0.47 0.44 34.94%
Adjusted Per Share Value based on latest NOSH - 318,723
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.39 18.98 15.35 12.00 20.31 11.32 15.12 18.01%
EPS 1.16 4.24 1.39 0.55 0.72 1.66 1.04 7.54%
DPS 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
NAPS 0.4509 0.4445 0.4119 0.3926 0.3903 0.2537 0.2375 53.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - - -
Price 1.24 1.30 0.925 1.09 1.13 0.00 0.00 -
P/RPS 4.18 4.48 3.94 5.32 3.15 0.00 0.00 -
P/EPS 70.06 20.06 43.43 115.96 88.28 0.00 0.00 -
EY 1.43 4.98 2.30 0.86 1.13 0.00 0.00 -
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.80 1.91 1.47 1.63 1.64 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 27/08/13 28/05/13 26/02/13 28/11/12 29/08/12 24/07/12 -
Price 1.17 1.35 1.17 1.15 1.11 1.14 0.00 -
P/RPS 3.94 4.65 4.98 5.62 3.09 5.44 0.00 -
P/EPS 66.10 20.83 54.93 122.34 86.72 37.01 0.00 -
EY 1.51 4.80 1.82 0.82 1.15 2.70 0.00 -
DY 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
P/NAPS 1.70 1.99 1.86 1.72 1.61 2.43 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