[GBAY] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -5.15%
YoY- -25.47%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 18,155 17,663 26,041 28,281 29,019 29,964 27,111 -23.40%
PBT -5,878 -5,430 -2,076 -1,800 -1,728 -2,281 -1,895 112.25%
Tax 307 -61 -61 -51 -44 389 379 -13.07%
NP -5,571 -5,491 -2,137 -1,851 -1,772 -1,892 -1,516 137.57%
-
NP to SH -5,571 -5,499 -2,152 -1,877 -1,785 -1,874 -1,491 140.21%
-
Tax Rate - - - - - - - -
Total Cost 23,726 23,154 28,178 30,132 30,791 31,856 28,627 -11.73%
-
Net Worth 28,474 0 29,068 28,860 29,433 29,905 30,007 -3.42%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 28,474 0 29,068 28,860 29,433 29,905 30,007 -3.42%
NOSH 82,017 82,017 82,017 82,017 82,017 20,054 20,504 151.35%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -30.69% -31.09% -8.21% -6.55% -6.11% -6.31% -5.59% -
ROE -19.57% 0.00% -7.40% -6.50% -6.06% -6.27% -4.97% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 22.32 21.54 32.25 35.28 36.28 150.69 137.42 -70.13%
EPS -6.85 -6.70 -2.67 -2.34 -2.23 -9.42 -7.56 -6.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.00 0.36 0.36 0.368 1.504 1.521 -62.34%
Adjusted Per Share Value based on latest NOSH - 82,017
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 22.14 21.54 31.75 34.48 35.38 36.53 33.06 -23.39%
EPS -6.79 -6.70 -2.62 -2.29 -2.18 -2.28 -1.82 139.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3472 0.00 0.3544 0.3519 0.3589 0.3646 0.3659 -3.42%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.635 0.68 0.65 0.71 0.66 2.68 2.75 -
P/RPS 2.85 3.16 2.02 2.01 1.82 1.78 2.00 26.55%
P/EPS -9.27 -10.14 -24.39 -30.32 -29.57 -28.44 -36.39 -59.71%
EY -10.78 -9.86 -4.10 -3.30 -3.38 -3.52 -2.75 147.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.00 1.81 1.97 1.79 1.78 1.81 0.00%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 28/02/24 29/11/23 24/08/23 25/05/23 24/02/23 24/11/22 26/08/22 -
Price 0.625 0.635 0.68 0.66 0.67 0.68 2.65 -
P/RPS 2.80 2.95 2.11 1.87 1.85 0.45 1.93 28.06%
P/EPS -9.13 -9.47 -25.51 -28.19 -30.02 -7.22 -35.06 -59.12%
EY -10.96 -10.56 -3.92 -3.55 -3.33 -13.86 -2.85 144.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.00 1.89 1.83 1.82 0.45 1.74 1.90%

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