[GBGAQRS] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 139.29%
YoY- 141.0%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 316,002 330,773 348,771 353,787 201,784 192,142 187,840 41.49%
PBT 24,899 24,341 17,304 18,690 -59,480 -59,586 -58,824 -
Tax -7,633 -7,747 3,078 3,897 4,395 3,776 -181 1114.32%
NP 17,266 16,594 20,382 22,587 -55,085 -55,810 -59,005 -
-
NP to SH 17,172 16,280 19,996 21,944 -55,854 -56,478 -59,869 -
-
Tax Rate 30.66% 31.83% -17.79% -20.85% - - - -
Total Cost 298,736 314,179 328,389 331,200 256,869 247,952 246,845 13.57%
-
Net Worth 488,493 483,066 488,493 486,053 453,954 449,020 444,086 6.56%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - 4,934 4,934 4,934 4,934 -
Div Payout % - - - 22.49% 0.00% 0.00% 0.00% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 488,493 483,066 488,493 486,053 453,954 449,020 444,086 6.56%
NOSH 543,937 543,937 543,937 543,937 494,594 494,594 494,594 6.55%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.46% 5.02% 5.84% 6.38% -27.30% -29.05% -31.41% -
ROE 3.52% 3.37% 4.09% 4.51% -12.30% -12.58% -13.48% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 58.22 60.94 64.26 65.51 40.89 38.94 38.07 32.77%
EPS 3.16 3.00 3.68 4.06 -11.32 -11.45 -12.13 -
DPS 0.00 0.00 0.00 0.91 1.00 1.00 1.00 -
NAPS 0.90 0.89 0.90 0.90 0.92 0.91 0.90 0.00%
Adjusted Per Share Value based on latest NOSH - 543,937
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 58.10 60.81 64.12 65.04 37.10 35.32 34.53 41.51%
EPS 3.16 2.99 3.68 4.03 -10.27 -10.38 -11.01 -
DPS 0.00 0.00 0.00 0.91 0.91 0.91 0.91 -
NAPS 0.8981 0.8881 0.8981 0.8936 0.8346 0.8255 0.8164 6.57%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.395 0.445 0.575 0.55 0.625 0.68 0.67 -
P/RPS 0.68 0.73 0.89 0.84 1.53 1.75 1.76 -46.98%
P/EPS 12.49 14.84 15.61 13.54 -5.52 -5.94 -5.52 -
EY 8.01 6.74 6.41 7.39 -18.11 -16.83 -18.11 -
DY 0.00 0.00 0.00 1.66 1.60 1.47 1.49 -
P/NAPS 0.44 0.50 0.64 0.61 0.68 0.75 0.74 -29.31%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 30/11/21 30/08/21 18/06/21 26/02/21 26/11/20 -
Price 0.33 0.375 0.45 0.51 0.595 0.61 0.705 -
P/RPS 0.57 0.62 0.70 0.78 1.45 1.57 1.85 -54.41%
P/EPS 10.43 12.50 12.21 12.55 -5.26 -5.33 -5.81 -
EY 9.59 8.00 8.19 7.97 -19.02 -18.76 -17.21 -
DY 0.00 0.00 0.00 1.79 1.68 1.64 1.42 -
P/NAPS 0.37 0.42 0.50 0.57 0.65 0.67 0.78 -39.20%

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