[GBAY] QoQ TTM Result on 31-Mar-2022 [#1]

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -39.03%
YoY- -303.54%
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 29,019 29,964 27,111 25,016 24,161 23,556 23,664 14.52%
PBT -1,728 -2,281 -1,895 -1,901 -1,447 27 701 -
Tax -44 389 379 369 348 -67 -63 -21.23%
NP -1,772 -1,892 -1,516 -1,532 -1,099 -40 638 -
-
NP to SH -1,785 -1,874 -1,491 -1,496 -1,076 -40 638 -
-
Tax Rate - - - - - 248.15% 8.99% -
Total Cost 30,791 31,856 28,627 26,548 25,260 23,596 23,026 21.31%
-
Net Worth 29,433 29,905 30,007 28,648 3,631 29,623 30,005 -1.27%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 29,433 29,905 30,007 28,648 3,631 29,623 30,005 -1.27%
NOSH 82,017 20,054 20,504 20,504 20,504 20,504 20,504 151.35%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -6.11% -6.31% -5.59% -6.12% -4.55% -0.17% 2.70% -
ROE -6.06% -6.27% -4.97% -5.22% -29.63% -0.14% 2.13% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 36.28 150.69 137.42 130.11 126.42 123.25 123.82 -55.78%
EPS -2.23 -9.42 -7.56 -7.78 -5.63 -0.21 3.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.368 1.504 1.521 1.49 0.19 1.55 1.57 -61.88%
Adjusted Per Share Value based on latest NOSH - 20,504
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 35.38 36.53 33.06 30.50 29.46 28.72 28.85 14.52%
EPS -2.18 -2.28 -1.82 -1.82 -1.31 -0.05 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3589 0.3646 0.3659 0.3493 0.0443 0.3612 0.3658 -1.25%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.66 2.68 2.75 2.55 2.60 2.64 2.80 -
P/RPS 1.82 1.78 2.00 1.96 2.06 2.14 2.26 -13.40%
P/EPS -29.57 -28.44 -36.39 -32.77 -46.18 -1,261.39 83.88 -
EY -3.38 -3.52 -2.75 -3.05 -2.17 -0.08 1.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.78 1.81 1.71 13.68 1.70 1.78 0.37%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 24/11/22 26/08/22 25/05/22 24/02/22 25/11/21 13/09/21 -
Price 0.67 0.68 2.65 2.81 2.65 2.61 2.72 -
P/RPS 1.85 0.45 1.93 2.16 2.10 2.12 2.20 -10.88%
P/EPS -30.02 -7.22 -35.06 -36.11 -47.07 -1,247.06 81.48 -
EY -3.33 -13.86 -2.85 -2.77 -2.12 -0.08 1.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 0.45 1.74 1.89 13.95 1.68 1.73 3.42%

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