[GBGAQRS] QoQ Quarter Result on 31-Mar-2021 [#1]

Announcement Date
18-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -48.32%
YoY- 15.91%
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 66,153 79,389 98,736 86,495 84,151 84,405 -53,267 -
PBT 10,801 3,906 3,571 6,063 3,764 5,292 -74,599 -
Tax -5,740 -846 55 -1,216 5,085 -27 553 -
NP 5,061 3,060 3,626 4,847 8,849 5,265 -74,046 -
-
NP to SH 5,078 3,022 3,635 4,545 8,794 4,970 -74,163 -
-
Tax Rate 53.14% 21.66% -1.54% 20.06% -135.10% 0.51% - -
Total Cost 61,092 76,329 95,110 81,648 75,302 79,140 20,779 104.82%
-
Net Worth 483,066 488,493 486,053 453,954 449,020 444,086 439,151 6.54%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - 4,934 - -
Div Payout % - - - - - 99.28% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 483,066 488,493 486,053 453,954 449,020 444,086 439,151 6.54%
NOSH 543,937 543,937 543,937 494,594 494,594 494,594 494,594 6.52%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 7.65% 3.85% 3.67% 5.60% 10.52% 6.24% 0.00% -
ROE 1.05% 0.62% 0.75% 1.00% 1.96% 1.12% -16.89% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.19 14.63 18.28 17.53 17.05 17.11 0.00 -
EPS 0.94 0.56 0.67 0.92 1.78 1.01 -15.03 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.89 0.90 0.90 0.92 0.91 0.90 0.89 0.00%
Adjusted Per Share Value based on latest NOSH - 494,594
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 12.16 14.60 18.15 15.90 15.47 15.52 0.00 -
EPS 0.93 0.56 0.67 0.84 1.62 0.91 -13.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.8881 0.8981 0.8936 0.8346 0.8255 0.8164 0.8074 6.53%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.445 0.575 0.55 0.625 0.68 0.67 0.85 -
P/RPS 3.65 3.93 3.01 3.57 3.99 3.92 0.00 -
P/EPS 47.56 103.27 81.71 67.85 38.15 66.52 -5.66 -
EY 2.10 0.97 1.22 1.47 2.62 1.50 -17.68 -
DY 0.00 0.00 0.00 0.00 0.00 1.49 0.00 -
P/NAPS 0.50 0.64 0.61 0.68 0.75 0.74 0.96 -35.18%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 30/11/21 30/08/21 18/06/21 26/02/21 26/11/20 28/08/20 -
Price 0.375 0.45 0.51 0.595 0.61 0.705 0.725 -
P/RPS 3.08 3.08 2.79 3.39 3.58 4.12 0.00 -
P/EPS 40.08 80.82 75.77 64.60 34.23 69.99 -4.82 -
EY 2.49 1.24 1.32 1.55 2.92 1.43 -20.73 -
DY 0.00 0.00 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 0.42 0.50 0.57 0.65 0.67 0.78 0.81 -35.38%

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