[GBGAQRS] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -19.04%
YoY- -46.56%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 192,142 187,840 222,228 403,486 412,979 441,645 482,123 -45.69%
PBT -59,586 -58,824 -47,653 43,703 50,509 62,175 67,847 -
Tax 3,776 -181 -5,273 -11,481 -11,399 -16,298 -15,764 -
NP -55,810 -59,005 -52,926 32,222 39,110 45,877 52,083 -
-
NP to SH -56,478 -59,869 -53,518 31,186 38,521 44,071 49,796 -
-
Tax Rate - - - 26.27% 22.57% 26.21% 23.23% -
Total Cost 247,952 246,845 275,154 371,264 373,869 395,768 430,040 -30.60%
-
Net Worth 449,020 444,086 439,151 513,166 509,628 509,628 499,737 -6.85%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 4,934 4,934 7,350 7,350 7,350 7,350 - -
Div Payout % 0.00% 0.00% 0.00% 23.57% 19.08% 16.68% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 449,020 444,086 439,151 513,166 509,628 509,628 499,737 -6.85%
NOSH 494,594 494,594 494,594 494,594 494,594 494,594 494,594 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -29.05% -31.41% -23.82% 7.99% 9.47% 10.39% 10.80% -
ROE -12.58% -13.48% -12.19% 6.08% 7.56% 8.65% 9.96% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 38.94 38.07 45.04 81.77 84.28 90.13 98.40 -45.94%
EPS -11.45 -12.13 -10.85 6.32 7.86 8.99 10.16 -
DPS 1.00 1.00 1.50 1.50 1.50 1.50 0.00 -
NAPS 0.91 0.90 0.89 1.04 1.04 1.04 1.02 -7.29%
Adjusted Per Share Value based on latest NOSH - 494,594
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 35.32 34.53 40.86 74.18 75.92 81.19 88.64 -45.69%
EPS -10.38 -11.01 -9.84 5.73 7.08 8.10 9.15 -
DPS 0.91 0.91 1.35 1.35 1.35 1.35 0.00 -
NAPS 0.8255 0.8164 0.8074 0.9434 0.9369 0.9369 0.9187 -6.85%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.68 0.67 0.85 0.79 1.18 1.25 1.36 -
P/RPS 1.75 1.76 1.89 0.97 1.40 1.39 1.38 17.07%
P/EPS -5.94 -5.52 -7.84 12.50 15.01 13.90 13.38 -
EY -16.83 -18.11 -12.76 8.00 6.66 7.19 7.47 -
DY 1.47 1.49 1.76 1.90 1.27 1.20 0.00 -
P/NAPS 0.75 0.74 0.96 0.76 1.13 1.20 1.33 -31.62%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 28/08/20 29/06/20 28/02/20 29/11/19 22/08/19 -
Price 0.61 0.705 0.725 0.845 1.01 1.21 1.22 -
P/RPS 1.57 1.85 1.61 1.03 1.20 1.34 1.24 16.95%
P/EPS -5.33 -5.81 -6.68 13.37 12.85 13.45 12.00 -
EY -18.76 -17.21 -14.96 7.48 7.78 7.43 8.33 -
DY 1.64 1.42 2.07 1.78 1.49 1.24 0.00 -
P/NAPS 0.67 0.78 0.81 0.81 0.97 1.16 1.20 -32.07%

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