[GBAY] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -106.27%
YoY- -109.52%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 27,111 25,016 24,161 23,556 23,664 23,626 23,505 10.01%
PBT -1,895 -1,901 -1,447 27 701 830 790 -
Tax 379 369 348 -67 -63 -95 -173 -
NP -1,516 -1,532 -1,099 -40 638 735 617 -
-
NP to SH -1,491 -1,496 -1,076 -40 638 735 617 -
-
Tax Rate - - - 248.15% 8.99% 11.45% 21.90% -
Total Cost 28,627 26,548 25,260 23,596 23,026 22,891 22,888 16.13%
-
Net Worth 30,007 28,648 3,631 29,623 30,005 30,005 29,814 0.43%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 30,007 28,648 3,631 29,623 30,005 30,005 29,814 0.43%
NOSH 20,504 20,504 20,504 20,504 20,504 20,504 20,504 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -5.59% -6.12% -4.55% -0.17% 2.70% 3.11% 2.62% -
ROE -4.97% -5.22% -29.63% -0.14% 2.13% 2.45% 2.07% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 137.42 130.11 126.42 123.25 123.82 123.62 122.99 7.69%
EPS -7.56 -7.78 -5.63 -0.21 3.34 3.85 3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.521 1.49 0.19 1.55 1.57 1.57 1.56 -1.67%
Adjusted Per Share Value based on latest NOSH - 20,504
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 33.06 30.50 29.46 28.72 28.85 28.81 28.66 10.01%
EPS -1.82 -1.82 -1.31 -0.05 0.78 0.90 0.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3659 0.3493 0.0443 0.3612 0.3658 0.3658 0.3635 0.44%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.75 2.55 2.60 2.64 2.80 2.47 2.25 -
P/RPS 2.00 1.96 2.06 2.14 2.26 2.00 1.83 6.11%
P/EPS -36.39 -32.77 -46.18 -1,261.39 83.88 64.23 69.70 -
EY -2.75 -3.05 -2.17 -0.08 1.19 1.56 1.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.71 13.68 1.70 1.78 1.57 1.44 16.51%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 25/05/22 24/02/22 25/11/21 13/09/21 25/05/21 23/03/21 -
Price 2.65 2.81 2.65 2.61 2.72 2.40 2.42 -
P/RPS 1.93 2.16 2.10 2.12 2.20 1.94 1.97 -1.36%
P/EPS -35.06 -36.11 -47.07 -1,247.06 81.48 62.41 74.96 -
EY -2.85 -2.77 -2.12 -0.08 1.23 1.60 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.89 13.95 1.68 1.73 1.53 1.55 8.03%

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