[GBGAQRS] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -8.7%
YoY- 117.16%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 352,826 143,988 444,173 631,941 425,636 325,322 300,824 2.69%
PBT 18,053 -84,465 61,312 94,869 68,001 40,186 -11,354 -
Tax -2,676 -1,745 -16,702 -23,757 -22,981 -11,653 -5,584 -11.52%
NP 15,377 -86,210 44,609 71,112 45,020 28,533 -16,938 -
-
NP to SH 14,936 -87,028 44,158 70,154 43,740 20,241 -13,865 -
-
Tax Rate 14.82% - 27.24% 25.04% 33.80% 29.00% - -
Total Cost 337,449 230,198 399,564 560,829 380,616 296,789 317,762 1.00%
-
Net Worth 488,493 444,086 509,628 492,351 422,921 335,621 320,861 7.24%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 6,579 9,800 - 10,844 - - -
Div Payout % - 0.00% 22.19% - 24.79% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 488,493 444,086 509,628 492,351 422,921 335,621 320,861 7.24%
NOSH 543,937 494,594 494,594 494,594 441,515 390,257 386,579 5.85%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.36% -59.87% 10.04% 11.25% 10.58% 8.77% -5.63% -
ROE 3.06% -19.60% 8.66% 14.25% 10.34% 6.03% -4.32% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 65.00 29.18 90.64 134.77 104.67 83.36 77.82 -2.95%
EPS 2.84 -17.64 9.01 14.96 10.76 5.19 -3.59 -
DPS 0.00 1.33 2.00 0.00 2.67 0.00 0.00 -
NAPS 0.90 0.90 1.04 1.05 1.04 0.86 0.83 1.35%
Adjusted Per Share Value based on latest NOSH - 543,937
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 64.87 26.47 81.66 116.18 78.25 59.81 55.30 2.69%
EPS 2.75 -16.00 8.12 12.90 8.04 3.72 -2.55 -
DPS 0.00 1.21 1.80 0.00 1.99 0.00 0.00 -
NAPS 0.8981 0.8164 0.9369 0.9052 0.7775 0.617 0.5899 7.24%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.575 0.67 1.25 1.11 1.70 0.95 0.845 -
P/RPS 0.88 2.30 1.38 0.82 1.62 1.14 1.09 -3.50%
P/EPS 20.90 -3.80 13.87 7.42 15.81 18.32 -23.56 -
EY 4.79 -26.32 7.21 13.48 6.33 5.46 -4.24 -
DY 0.00 1.99 1.60 0.00 1.57 0.00 0.00 -
P/NAPS 0.64 0.74 1.20 1.06 1.63 1.10 1.02 -7.46%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 26/11/20 29/11/19 18/10/18 24/11/17 24/11/16 27/11/15 -
Price 0.45 0.705 1.21 0.935 1.92 0.87 0.835 -
P/RPS 0.69 2.42 1.33 0.69 1.83 1.04 1.07 -7.04%
P/EPS 16.35 -4.00 13.43 6.25 17.85 16.77 -23.28 -
EY 6.12 -25.02 7.45 16.00 5.60 5.96 -4.30 -
DY 0.00 1.89 1.65 0.00 1.39 0.00 0.00 -
P/NAPS 0.50 0.78 1.16 0.89 1.85 1.01 1.01 -11.04%

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