[GBGAQRS] QoQ Quarter Result on 31-Dec-2021 [#4]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 68.03%
YoY- -42.26%
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 81,669 79,083 71,724 66,153 79,389 98,736 86,495 -3.75%
PBT 6,025 6,451 6,621 10,801 3,906 3,571 6,063 -0.41%
Tax -1,840 -938 -1,102 -5,740 -846 55 -1,216 31.76%
NP 4,185 5,513 5,519 5,061 3,060 3,626 4,847 -9.31%
-
NP to SH 4,189 5,547 5,437 5,078 3,022 3,635 4,545 -5.28%
-
Tax Rate 30.54% 14.54% 16.64% 53.14% 21.66% -1.54% 20.06% -
Total Cost 77,484 73,570 66,205 61,092 76,329 95,110 81,648 -3.42%
-
Net Worth 493,921 493,921 488,493 483,066 488,493 486,053 453,954 5.78%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 493,921 493,921 488,493 483,066 488,493 486,053 453,954 5.78%
NOSH 543,937 543,937 543,937 543,937 543,937 543,937 494,594 6.53%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.12% 6.97% 7.69% 7.65% 3.85% 3.67% 5.60% -
ROE 0.85% 1.12% 1.11% 1.05% 0.62% 0.75% 1.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.05 14.57 13.21 12.19 14.63 18.28 17.53 -9.66%
EPS 0.77 1.02 1.00 0.94 0.56 0.67 0.92 -11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.90 0.89 0.90 0.90 0.92 -0.72%
Adjusted Per Share Value based on latest NOSH - 543,937
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.02 14.54 13.19 12.17 14.60 18.16 15.91 -3.76%
EPS 0.77 1.02 1.00 0.93 0.56 0.67 0.84 -5.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9084 0.9084 0.8984 0.8884 0.8984 0.8939 0.8349 5.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.28 0.32 0.395 0.445 0.575 0.55 0.625 -
P/RPS 1.86 2.20 2.99 3.65 3.93 3.01 3.57 -35.22%
P/EPS 36.28 31.31 39.43 47.56 103.27 81.71 67.85 -34.09%
EY 2.76 3.19 2.54 2.10 0.97 1.22 1.47 52.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.44 0.50 0.64 0.61 0.68 -40.73%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/11/22 23/08/22 25/05/22 24/02/22 30/11/21 30/08/21 18/06/21 -
Price 0.28 0.315 0.33 0.375 0.45 0.51 0.595 -
P/RPS 1.86 2.16 2.50 3.08 3.08 2.79 3.39 -32.95%
P/EPS 36.28 30.82 32.94 40.08 80.82 75.77 64.60 -31.90%
EY 2.76 3.24 3.04 2.49 1.24 1.32 1.55 46.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.37 0.42 0.50 0.57 0.65 -38.93%

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