[GBAY] QoQ Quarter Result on 30-Jun-2019 [#2]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 253.73%
YoY- -71.86%
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 5,902 5,989 5,144 5,586 5,954 6,439 5,939 -0.41%
PBT 151 -249 -117 125 15 11 277 -33.24%
Tax -99 182 5 -22 -82 -69 -61 38.06%
NP 52 -67 -112 103 -67 -58 216 -61.26%
-
NP to SH 52 -67 -112 103 -67 -58 216 -61.26%
-
Tax Rate 65.56% - - 17.60% 546.67% 627.27% 22.02% -
Total Cost 5,850 6,056 5,256 5,483 6,021 6,497 5,723 1.47%
-
Net Worth 29,241 29,241 29,241 29,432 29,623 29,814 30,579 -2.93%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - 382 - 764 - -
Div Payout % - - - 371.11% - 0.00% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 29,241 29,241 29,241 29,432 29,623 29,814 30,579 -2.93%
NOSH 20,504 20,504 20,504 20,504 20,504 20,504 20,504 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 0.88% -1.12% -2.18% 1.84% -1.13% -0.90% 3.64% -
ROE 0.18% -0.23% -0.38% 0.35% -0.23% -0.19% 0.71% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 30.88 31.34 26.92 29.23 31.15 33.69 31.07 -0.40%
EPS 0.27 -0.35 -0.59 0.54 -0.35 -0.30 1.13 -61.46%
DPS 0.00 0.00 0.00 2.00 0.00 4.00 0.00 -
NAPS 1.53 1.53 1.53 1.54 1.55 1.56 1.60 -2.93%
Adjusted Per Share Value based on latest NOSH - 20,504
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 7.20 7.30 6.27 6.81 7.26 7.85 7.24 -0.36%
EPS 0.06 -0.08 -0.14 0.13 -0.08 -0.07 0.26 -62.34%
DPS 0.00 0.00 0.00 0.47 0.00 0.93 0.00 -
NAPS 0.3565 0.3565 0.3565 0.3589 0.3612 0.3635 0.3728 -2.93%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.98 2.28 2.12 1.89 1.84 1.94 1.95 -
P/RPS 6.41 7.28 7.88 6.47 5.91 5.76 6.28 1.37%
P/EPS 727.73 -650.38 -361.76 350.70 -524.87 -639.26 172.54 160.81%
EY 0.14 -0.15 -0.28 0.29 -0.19 -0.16 0.58 -61.19%
DY 0.00 0.00 0.00 1.06 0.00 2.06 0.00 -
P/NAPS 1.29 1.49 1.39 1.23 1.19 1.24 1.22 3.78%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 27/02/20 28/11/19 28/08/19 30/05/19 28/02/19 28/11/18 -
Price 1.95 2.27 2.20 2.00 1.89 1.92 2.00 -
P/RPS 6.31 7.24 8.17 6.84 6.07 5.70 6.44 -1.34%
P/EPS 716.70 -647.53 -375.41 371.11 -539.13 -632.67 176.96 153.86%
EY 0.14 -0.15 -0.27 0.27 -0.19 -0.16 0.57 -60.74%
DY 0.00 0.00 0.00 1.00 0.00 2.08 0.00 -
P/NAPS 1.27 1.48 1.44 1.30 1.22 1.23 1.25 1.06%

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