[GBGAQRS] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -6.42%
YoY- 116.09%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 143,988 444,173 631,941 425,636 325,322 300,824 549,461 -19.98%
PBT -84,465 61,312 94,869 68,001 40,186 -11,354 104,394 -
Tax -1,745 -16,702 -23,757 -22,981 -11,653 -5,584 -30,941 -38.04%
NP -86,210 44,609 71,112 45,020 28,533 -16,938 73,453 -
-
NP to SH -87,028 44,158 70,154 43,740 20,241 -13,865 54,993 -
-
Tax Rate - 27.24% 25.04% 33.80% 29.00% - 29.64% -
Total Cost 230,198 399,564 560,829 380,616 296,789 317,762 476,008 -11.39%
-
Net Worth 444,086 509,628 492,351 422,921 335,621 320,861 305,110 6.44%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 6,579 9,800 - 10,844 - - - -
Div Payout % 0.00% 22.19% - 24.79% - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 444,086 509,628 492,351 422,921 335,621 320,861 305,110 6.44%
NOSH 494,594 494,594 494,594 441,515 390,257 386,579 367,602 5.06%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -59.87% 10.04% 11.25% 10.58% 8.77% -5.63% 13.37% -
ROE -19.60% 8.66% 14.25% 10.34% 6.03% -4.32% 18.02% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 29.18 90.64 134.77 104.67 83.36 77.82 149.47 -23.81%
EPS -17.64 9.01 14.96 10.76 5.19 -3.59 14.96 -
DPS 1.33 2.00 0.00 2.67 0.00 0.00 0.00 -
NAPS 0.90 1.04 1.05 1.04 0.86 0.83 0.83 1.35%
Adjusted Per Share Value based on latest NOSH - 441,515
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 26.48 81.69 116.22 78.28 59.83 55.32 101.05 -19.98%
EPS -16.01 8.12 12.90 8.04 3.72 -2.55 10.11 -
DPS 1.21 1.80 0.00 1.99 0.00 0.00 0.00 -
NAPS 0.8167 0.9372 0.9055 0.7778 0.6172 0.5901 0.5611 6.44%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.67 1.25 1.11 1.70 0.95 0.845 1.86 -
P/RPS 2.30 1.38 0.82 1.62 1.14 1.09 1.24 10.83%
P/EPS -3.80 13.87 7.42 15.81 18.32 -23.56 12.43 -
EY -26.32 7.21 13.48 6.33 5.46 -4.24 8.04 -
DY 1.99 1.60 0.00 1.57 0.00 0.00 0.00 -
P/NAPS 0.74 1.20 1.06 1.63 1.10 1.02 2.24 -16.84%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 29/11/19 18/10/18 24/11/17 24/11/16 27/11/15 14/11/14 -
Price 0.705 1.21 0.935 1.92 0.87 0.835 1.69 -
P/RPS 2.42 1.33 0.69 1.83 1.04 1.07 1.13 13.52%
P/EPS -4.00 13.43 6.25 17.85 16.77 -23.28 11.30 -
EY -25.02 7.45 16.00 5.60 5.96 -4.30 8.85 -
DY 1.89 1.65 0.00 1.39 0.00 0.00 0.00 -
P/NAPS 0.78 1.16 0.89 1.85 1.01 1.01 2.04 -14.79%

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