[GBGAQRS] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
18-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 1.1%
YoY- -279.1%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 330,773 348,771 353,787 201,784 192,142 187,840 222,228 30.26%
PBT 24,341 17,304 18,690 -59,480 -59,586 -58,824 -47,653 -
Tax -7,747 3,078 3,897 4,395 3,776 -181 -5,273 29.14%
NP 16,594 20,382 22,587 -55,085 -55,810 -59,005 -52,926 -
-
NP to SH 16,280 19,996 21,944 -55,854 -56,478 -59,869 -53,518 -
-
Tax Rate 31.83% -17.79% -20.85% - - - - -
Total Cost 314,179 328,389 331,200 256,869 247,952 246,845 275,154 9.21%
-
Net Worth 483,066 488,493 486,053 453,954 449,020 444,086 439,151 6.54%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - 4,934 4,934 4,934 4,934 7,350 -
Div Payout % - - 22.49% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 483,066 488,493 486,053 453,954 449,020 444,086 439,151 6.54%
NOSH 543,937 543,937 543,937 494,594 494,594 494,594 494,594 6.52%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.02% 5.84% 6.38% -27.30% -29.05% -31.41% -23.82% -
ROE 3.37% 4.09% 4.51% -12.30% -12.58% -13.48% -12.19% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 60.94 64.26 65.51 40.89 38.94 38.07 45.04 22.26%
EPS 3.00 3.68 4.06 -11.32 -11.45 -12.13 -10.85 -
DPS 0.00 0.00 0.91 1.00 1.00 1.00 1.50 -
NAPS 0.89 0.90 0.90 0.92 0.91 0.90 0.89 0.00%
Adjusted Per Share Value based on latest NOSH - 494,594
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 60.81 64.12 65.04 37.10 35.32 34.53 40.86 30.25%
EPS 2.99 3.68 4.03 -10.27 -10.38 -11.01 -9.84 -
DPS 0.00 0.00 0.91 0.91 0.91 0.91 1.35 -
NAPS 0.8881 0.8981 0.8936 0.8346 0.8255 0.8164 0.8074 6.53%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.445 0.575 0.55 0.625 0.68 0.67 0.85 -
P/RPS 0.73 0.89 0.84 1.53 1.75 1.76 1.89 -46.87%
P/EPS 14.84 15.61 13.54 -5.52 -5.94 -5.52 -7.84 -
EY 6.74 6.41 7.39 -18.11 -16.83 -18.11 -12.76 -
DY 0.00 0.00 1.66 1.60 1.47 1.49 1.76 -
P/NAPS 0.50 0.64 0.61 0.68 0.75 0.74 0.96 -35.18%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 30/11/21 30/08/21 18/06/21 26/02/21 26/11/20 28/08/20 -
Price 0.375 0.45 0.51 0.595 0.61 0.705 0.725 -
P/RPS 0.62 0.70 0.78 1.45 1.57 1.85 1.61 -46.97%
P/EPS 12.50 12.21 12.55 -5.26 -5.33 -5.81 -6.68 -
EY 8.00 8.19 7.97 -19.02 -18.76 -17.21 -14.96 -
DY 0.00 0.00 1.79 1.68 1.64 1.42 2.07 -
P/NAPS 0.42 0.50 0.57 0.65 0.67 0.78 0.81 -35.38%

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