[GBAY] 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- -156.66%
YoY- -796.92%
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 8,378 7,964 6,878 6,744 5,525 5,869 6,023 24.58%
PBT -729 29 -263 -1,318 -343 23 191 -
Tax 0 0 0 389 -10 -10 -21 -
NP -729 29 -263 -929 -353 13 170 -
-
NP to SH -736 18 -250 -906 -353 13 170 -
-
Tax Rate - 0.00% - - - 43.48% 10.99% -
Total Cost 9,107 7,935 7,141 7,673 5,878 5,856 5,853 34.23%
-
Net Worth 29,905 30,007 28,648 3,631 29,623 30,005 30,005 -0.22%
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 29,905 30,007 28,648 3,631 29,623 30,005 30,005 -0.22%
NOSH 20,054 20,504 20,504 20,504 20,504 20,504 20,504 -1.46%
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 -8.70% 0.36% -3.82% -13.78% -6.39% 0.22% 2.82% -
ROE -2.46% 0.06% -0.87% -24.95% -1.19% 0.04% 0.57% -
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 42.13 40.37 35.77 35.29 28.91 30.71 31.51 21.34%
EPS -3.67 0.15 -1.37 -4.86 -1.85 0.07 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.504 1.521 1.49 0.19 1.55 1.57 1.57 -2.82%
Adjusted Per Share Value based on latest NOSH - 20,504
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 10.21 9.71 8.39 8.22 6.74 7.16 7.34 24.58%
EPS -0.90 0.02 -0.30 -1.10 -0.43 0.02 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3646 0.3659 0.3493 0.0443 0.3612 0.3658 0.3658 -0.21%
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 2.68 2.75 2.55 2.60 2.64 2.80 2.47 -
P/RPS 6.36 6.81 7.13 7.37 9.13 9.12 7.84 -13.00%
P/EPS -72.40 3,014.15 -196.12 -54.85 -142.93 4,116.43 277.69 -
EY -1.38 0.03 -0.51 -1.82 -0.70 0.02 0.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.81 1.71 13.68 1.70 1.78 1.57 8.72%
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 24/11/22 26/08/22 25/05/22 24/02/22 25/11/21 13/09/21 25/05/21 -
Price 0.68 2.65 2.81 2.65 2.61 2.72 0.00 -
P/RPS 1.61 6.56 7.86 7.51 9.03 8.86 0.00 -
P/EPS -18.37 2,904.55 -216.11 -55.90 -141.31 3,998.82 0.00 -
EY -5.44 0.03 -0.46 -1.79 -0.71 0.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 1.74 1.89 13.95 1.68 1.73 0.00 -

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