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

Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 19.12%
YoY- 3162.5%
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 24,161 23,556 23,664 23,626 23,505 23,355 22,866 3.73%
PBT -1,447 27 701 830 790 385 -63 703.41%
Tax 348 -67 -63 -95 -173 35 46 283.95%
NP -1,099 -40 638 735 617 420 -17 1498.58%
-
NP to SH -1,076 -40 638 735 617 420 -17 1476.25%
-
Tax Rate - 248.15% 8.99% 11.45% 21.90% -9.09% - -
Total Cost 25,260 23,596 23,026 22,891 22,888 22,935 22,883 6.79%
-
Net Worth 3,631 29,623 30,005 30,005 29,814 29,623 29,432 -75.12%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 3,631 29,623 30,005 30,005 29,814 29,623 29,432 -75.12%
NOSH 20,504 20,504 20,504 20,504 20,504 20,504 20,504 0.00%
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 -4.55% -0.17% 2.70% 3.11% 2.62% 1.80% -0.07% -
ROE -29.63% -0.14% 2.13% 2.45% 2.07% 1.42% -0.06% -
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 126.42 123.25 123.82 123.62 122.99 122.20 119.64 3.73%
EPS -5.63 -0.21 3.34 3.85 3.23 2.20 -0.09 1464.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 1.55 1.57 1.57 1.56 1.55 1.54 -75.12%
Adjusted Per Share Value based on latest NOSH - 20,504
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.46 28.72 28.85 28.81 28.66 28.48 27.88 3.73%
EPS -1.31 -0.05 0.78 0.90 0.75 0.51 -0.02 1512.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0443 0.3612 0.3658 0.3658 0.3635 0.3612 0.3589 -75.11%
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 2.60 2.64 2.80 2.47 2.25 2.19 1.95 -
P/RPS 2.06 2.14 2.26 2.00 1.83 1.79 1.63 16.84%
P/EPS -46.18 -1,261.39 83.88 64.23 69.70 99.66 -2,192.26 -92.31%
EY -2.17 -0.08 1.19 1.56 1.43 1.00 -0.05 1126.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.68 1.70 1.78 1.57 1.44 1.41 1.27 385.63%
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 25/11/21 13/09/21 25/05/21 23/03/21 26/11/20 26/08/20 -
Price 2.65 2.61 2.72 2.40 2.42 2.20 2.00 -
P/RPS 2.10 2.12 2.20 1.94 1.97 1.80 1.67 16.45%
P/EPS -47.07 -1,247.06 81.48 62.41 74.96 100.11 -2,248.47 -92.35%
EY -2.12 -0.08 1.23 1.60 1.33 1.00 -0.04 1300.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.95 1.68 1.73 1.53 1.55 1.42 1.30 384.40%

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