[GBAY] QoQ Quarter Result on 31-Mar-2019 [#1]

Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -15.52%
YoY- -112.88%
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 5,989 5,144 5,586 5,954 6,439 5,939 6,180 -2.06%
PBT -249 -117 125 15 11 277 358 -
Tax 182 5 -22 -82 -69 -61 8 698.33%
NP -67 -112 103 -67 -58 216 366 -
-
NP to SH -67 -112 103 -67 -58 216 366 -
-
Tax Rate - - 17.60% 546.67% 627.27% 22.02% -2.23% -
Total Cost 6,056 5,256 5,483 6,021 6,497 5,723 5,814 2.74%
-
Net Worth 29,241 29,241 29,432 29,623 29,814 30,579 30,196 -2.11%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 382 - 764 - 764 -
Div Payout % - - 371.11% - 0.00% - 208.87% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 29,241 29,241 29,432 29,623 29,814 30,579 30,196 -2.11%
NOSH 20,504 20,504 20,504 20,504 20,504 20,504 20,504 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -1.12% -2.18% 1.84% -1.13% -0.90% 3.64% 5.92% -
ROE -0.23% -0.38% 0.35% -0.23% -0.19% 0.71% 1.21% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 31.34 26.92 29.23 31.15 33.69 31.07 32.34 -2.06%
EPS -0.35 -0.59 0.54 -0.35 -0.30 1.13 1.91 -
DPS 0.00 0.00 2.00 0.00 4.00 0.00 4.00 -
NAPS 1.53 1.53 1.54 1.55 1.56 1.60 1.58 -2.11%
Adjusted Per Share Value based on latest NOSH - 20,504
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.30 6.27 6.81 7.26 7.85 7.24 7.54 -2.12%
EPS -0.08 -0.14 0.13 -0.08 -0.07 0.26 0.45 -
DPS 0.00 0.00 0.47 0.00 0.93 0.00 0.93 -
NAPS 0.3565 0.3565 0.3589 0.3612 0.3635 0.3728 0.3682 -2.12%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.28 2.12 1.89 1.84 1.94 1.95 1.90 -
P/RPS 7.28 7.88 6.47 5.91 5.76 6.28 5.88 15.25%
P/EPS -650.38 -361.76 350.70 -524.87 -639.26 172.54 99.22 -
EY -0.15 -0.28 0.29 -0.19 -0.16 0.58 1.01 -
DY 0.00 0.00 1.06 0.00 2.06 0.00 2.11 -
P/NAPS 1.49 1.39 1.23 1.19 1.24 1.22 1.20 15.47%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 28/08/19 30/05/19 28/02/19 28/11/18 29/08/18 -
Price 2.27 2.20 2.00 1.89 1.92 2.00 1.98 -
P/RPS 7.24 8.17 6.84 6.07 5.70 6.44 6.12 11.82%
P/EPS -647.53 -375.41 371.11 -539.13 -632.67 176.96 103.39 -
EY -0.15 -0.27 0.27 -0.19 -0.16 0.57 0.97 -
DY 0.00 0.00 1.00 0.00 2.08 0.00 2.02 -
P/NAPS 1.48 1.44 1.30 1.22 1.23 1.25 1.25 11.88%

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