[GBGAQRS] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
27-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 7.96%
YoY- 52.2%
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 370,462 47,172 428,674 629,370 477,548 349,966 382,542 -0.53%
PBT 19,268 -137,284 59,040 98,034 72,078 43,786 31,048 -7.63%
Tax -2,322 -2,564 -14,816 -26,466 -21,826 -9,496 -11,190 -23.03%
NP 16,946 -139,848 44,224 71,568 50,252 34,290 19,858 -2.60%
-
NP to SH 16,360 -140,484 43,594 71,140 46,742 20,048 23,084 -5.57%
-
Tax Rate 12.05% - 25.09% 27.00% 30.28% 21.69% 36.04% -
Total Cost 353,516 187,020 384,450 557,802 427,296 315,676 362,684 -0.42%
-
Net Worth 486,053 439,151 499,737 463,493 366,756 331,533 344,710 5.88%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 486,053 439,151 499,737 463,493 366,756 331,533 344,710 5.88%
NOSH 543,937 494,594 494,594 475,466 390,166 390,038 387,315 5.81%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.57% -296.46% 10.32% 11.37% 10.52% 9.80% 5.19% -
ROE 3.37% -31.99% 8.72% 15.35% 12.74% 6.05% 6.70% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 68.60 9.56 87.50 137.15 122.40 89.73 98.77 -5.88%
EPS 3.16 -28.48 8.90 15.50 11.98 5.14 5.96 -10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 1.02 1.01 0.94 0.85 0.89 0.18%
Adjusted Per Share Value based on latest NOSH - 475,466
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 68.11 8.67 78.81 115.71 87.79 64.34 70.33 -0.53%
EPS 3.01 -25.83 8.01 13.08 8.59 3.69 4.24 -5.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8936 0.8074 0.9187 0.8521 0.6743 0.6095 0.6337 5.88%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.55 0.85 1.36 1.20 1.40 0.95 1.12 -
P/RPS 0.80 8.89 1.55 0.87 1.14 1.06 1.13 -5.58%
P/EPS 18.16 -2.99 15.28 7.74 11.69 18.48 18.79 -0.56%
EY 5.51 -33.50 6.54 12.92 8.56 5.41 5.32 0.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.96 1.33 1.19 1.49 1.12 1.26 -11.37%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 28/08/20 22/08/19 27/07/18 24/08/17 18/08/16 20/08/15 -
Price 0.51 0.725 1.22 1.42 1.70 1.11 0.84 -
P/RPS 0.74 7.58 1.39 1.04 1.39 1.24 0.85 -2.28%
P/EPS 16.84 -2.55 13.71 9.16 14.19 21.60 14.09 3.01%
EY 5.94 -39.27 7.29 10.92 7.05 4.63 7.10 -2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.81 1.20 1.41 1.81 1.31 0.94 -7.99%

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