[GBGAQRS] QoQ Quarter Result on 31-Dec-2020 [#4]

Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 76.94%
YoY- 62.76%
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 79,389 98,736 86,495 84,151 84,405 -53,267 76,853 2.18%
PBT 3,906 3,571 6,063 3,764 5,292 -74,599 5,957 -24.50%
Tax -846 55 -1,216 5,085 -27 553 -1,835 -40.29%
NP 3,060 3,626 4,847 8,849 5,265 -74,046 4,122 -17.99%
-
NP to SH 3,022 3,635 4,545 8,794 4,970 -74,163 3,921 -15.92%
-
Tax Rate 21.66% -1.54% 20.06% -135.10% 0.51% - 30.80% -
Total Cost 76,329 95,110 81,648 75,302 79,140 20,779 72,731 3.26%
-
Net Worth 488,493 486,053 453,954 449,020 444,086 439,151 513,166 -3.22%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - 4,934 - - -
Div Payout % - - - - 99.28% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 488,493 486,053 453,954 449,020 444,086 439,151 513,166 -3.22%
NOSH 543,937 543,937 494,594 494,594 494,594 494,594 494,594 6.53%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.85% 3.67% 5.60% 10.52% 6.24% 0.00% 5.36% -
ROE 0.62% 0.75% 1.00% 1.96% 1.12% -16.89% 0.76% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.63 18.28 17.53 17.05 17.11 0.00 15.58 -4.10%
EPS 0.56 0.67 0.92 1.78 1.01 -15.03 0.79 -20.48%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.90 0.90 0.92 0.91 0.90 0.89 1.04 -9.18%
Adjusted Per Share Value based on latest NOSH - 494,594
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 14.60 18.16 15.91 15.48 15.52 0.00 14.13 2.20%
EPS 0.56 0.67 0.84 1.62 0.91 -13.64 0.72 -15.41%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.8984 0.8939 0.8349 0.8258 0.8167 0.8076 0.9438 -3.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.575 0.55 0.625 0.68 0.67 0.85 0.79 -
P/RPS 3.93 3.01 3.57 3.99 3.92 0.00 5.07 -15.60%
P/EPS 103.27 81.71 67.85 38.15 66.52 -5.66 99.42 2.56%
EY 0.97 1.22 1.47 2.62 1.50 -17.68 1.01 -2.65%
DY 0.00 0.00 0.00 0.00 1.49 0.00 0.00 -
P/NAPS 0.64 0.61 0.68 0.75 0.74 0.96 0.76 -10.81%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 18/06/21 26/02/21 26/11/20 28/08/20 29/06/20 -
Price 0.45 0.51 0.595 0.61 0.705 0.725 0.845 -
P/RPS 3.08 2.79 3.39 3.58 4.12 0.00 5.43 -31.45%
P/EPS 80.82 75.77 64.60 34.23 69.99 -4.82 106.34 -16.70%
EY 1.24 1.32 1.55 2.92 1.43 -20.73 0.94 20.26%
DY 0.00 0.00 0.00 0.00 1.42 0.00 0.00 -
P/NAPS 0.50 0.57 0.65 0.67 0.78 0.81 0.81 -27.48%

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