[GBGAQRS] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 152.84%
YoY- 34.38%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 114,123 105,456 103,254 83,475 65,253 110,465 61,574 50.71%
PBT 12,943 12,006 33,678 13,877 4,432 5,493 12,855 0.45%
Tax -5,636 -3,891 -7,406 -4,215 -1,452 -1,546 -3,486 37.63%
NP 7,307 8,115 26,272 9,662 2,980 3,947 9,369 -15.23%
-
NP to SH 5,934 6,292 23,038 7,575 2,996 3,938 9,043 -24.42%
-
Tax Rate 43.54% 32.41% 21.99% 30.37% 32.76% 28.14% 27.12% -
Total Cost 106,816 97,341 76,982 73,813 62,273 106,518 52,205 60.95%
-
Net Worth 252,071 245,281 241,756 224,049 213,544 212,282 137,993 49.26%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - 4,972 - - -
Div Payout % - - - - 165.96% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 252,071 245,281 241,756 224,049 213,544 212,282 137,993 49.26%
NOSH 355,030 355,480 355,524 355,633 318,723 307,656 293,603 13.46%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.40% 7.70% 25.44% 11.57% 4.57% 3.57% 15.22% -
ROE 2.35% 2.57% 9.53% 3.38% 1.40% 1.86% 6.55% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 32.14 29.67 29.04 23.47 20.47 35.91 20.97 32.82%
EPS 1.67 1.77 6.48 2.13 0.94 1.28 3.08 -33.43%
DPS 0.00 0.00 0.00 0.00 1.56 0.00 0.00 -
NAPS 0.71 0.69 0.68 0.63 0.67 0.69 0.47 31.55%
Adjusted Per Share Value based on latest NOSH - 355,633
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 20.99 19.39 18.99 15.35 12.00 20.32 11.32 50.76%
EPS 1.09 1.16 4.24 1.39 0.55 0.72 1.66 -24.39%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.4636 0.4511 0.4446 0.412 0.3927 0.3904 0.2538 49.26%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 - -
Price 1.06 1.24 1.30 0.925 1.09 1.13 0.00 -
P/RPS 3.30 4.18 4.48 3.94 5.32 3.15 0.00 -
P/EPS 63.42 70.06 20.06 43.43 115.96 88.28 0.00 -
EY 1.58 1.43 4.98 2.30 0.86 1.13 0.00 -
DY 0.00 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.49 1.80 1.91 1.47 1.63 1.64 0.00 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 27/08/13 28/05/13 26/02/13 28/11/12 29/08/12 -
Price 1.10 1.17 1.35 1.17 1.15 1.11 1.14 -
P/RPS 3.42 3.94 4.65 4.98 5.62 3.09 5.44 -26.55%
P/EPS 65.81 66.10 20.83 54.93 122.34 86.72 37.01 46.61%
EY 1.52 1.51 4.80 1.82 0.82 1.15 2.70 -31.74%
DY 0.00 0.00 0.00 0.00 1.36 0.00 0.00 -
P/NAPS 1.55 1.70 1.99 1.86 1.72 1.61 2.43 -25.83%

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