[GBGAQRS] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 6.97%
YoY- -129.13%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 409,350 330,058 290,885 256,223 246,765 272,511 347,685 11.48%
PBT 64,341 43,649 30,782 -1,505 -10,576 -7,874 19,444 121.89%
Tax -20,907 -15,396 -12,889 -7,460 -7,352 -8,307 -13,937 31.01%
NP 43,434 28,253 17,893 -8,965 -17,928 -16,181 5,507 295.72%
-
NP to SH 35,022 22,631 15,914 -11,184 -12,022 -9,666 1,305 794.57%
-
Tax Rate 32.49% 35.27% 41.87% - - - 71.68% -
Total Cost 365,916 301,805 272,992 265,188 264,693 288,692 342,178 4.56%
-
Net Worth 359,579 344,317 335,986 331,183 324,305 323,584 321,182 7.81%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 359,579 344,317 335,986 331,183 324,305 323,584 321,182 7.81%
NOSH 390,847 391,269 390,681 389,627 390,729 394,615 386,966 0.66%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.61% 8.56% 6.15% -3.50% -7.27% -5.94% 1.58% -
ROE 9.74% 6.57% 4.74% -3.38% -3.71% -2.99% 0.41% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 104.73 84.36 74.46 65.76 63.16 69.06 89.85 10.74%
EPS 8.96 5.78 4.07 -2.87 -3.08 -2.45 0.34 783.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.88 0.86 0.85 0.83 0.82 0.83 7.09%
Adjusted Per Share Value based on latest NOSH - 389,627
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 75.26 60.68 53.48 47.11 45.37 50.10 63.92 11.49%
EPS 6.44 4.16 2.93 -2.06 -2.21 -1.78 0.24 794.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6611 0.633 0.6177 0.6089 0.5962 0.5949 0.5905 7.81%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.29 0.905 0.95 0.95 0.855 0.83 0.845 -
P/RPS 1.23 1.07 1.28 1.44 1.35 1.20 0.94 19.61%
P/EPS 14.40 15.65 23.32 -33.10 -27.79 -33.88 250.56 -85.08%
EY 6.95 6.39 4.29 -3.02 -3.60 -2.95 0.40 569.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.03 1.10 1.12 1.03 1.01 1.02 23.48%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 23/02/17 24/11/16 18/08/16 27/05/16 26/02/16 27/11/15 -
Price 1.44 1.08 0.87 1.11 0.95 0.85 0.835 -
P/RPS 1.37 1.28 1.17 1.69 1.50 1.23 0.93 29.43%
P/EPS 16.07 18.67 21.36 -38.67 -30.88 -34.70 247.60 -83.82%
EY 6.22 5.36 4.68 -2.59 -3.24 -2.88 0.40 521.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.23 1.01 1.31 1.14 1.04 1.01 34.15%

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