[GBGAQRS] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 9.83%
YoY- 112.78%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 192,142 412,978 582,471 469,436 330,058 272,511 534,163 -15.65%
PBT -59,586 50,510 87,344 82,614 43,649 -7,874 106,256 -
Tax 3,777 -11,400 -21,589 -33,044 -15,366 -8,307 -32,955 -
NP -55,809 39,110 65,755 49,570 28,283 -16,181 73,301 -
-
NP to SH -56,477 38,521 63,569 48,038 22,576 -9,666 52,949 -
-
Tax Rate - 22.57% 24.72% 40.00% 35.20% - 31.01% -
Total Cost 247,951 373,868 516,716 419,866 301,775 288,692 460,862 -9.80%
-
Net Worth 449,020 509,628 464,216 421,376 351,529 319,154 316,024 6.02%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 4,934 7,350 - 8,182 - - - -
Div Payout % 0.00% 19.08% - 17.03% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 449,020 509,628 464,216 421,376 351,529 319,154 316,024 6.02%
NOSH 494,594 494,594 494,594 451,476 390,588 389,212 367,470 5.07%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -29.05% 9.47% 11.29% 10.56% 8.57% -5.94% 13.72% -
ROE -12.58% 7.56% 13.69% 11.40% 6.42% -3.03% 16.75% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 38.94 84.28 124.22 114.75 84.50 70.02 145.36 -19.69%
EPS -11.45 7.86 13.56 11.74 5.78 -2.49 14.41 -
DPS 1.00 1.50 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.91 1.04 0.99 1.03 0.90 0.82 0.86 0.94%
Adjusted Per Share Value based on latest NOSH - 451,476
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 35.32 75.92 107.08 86.30 60.68 50.10 98.20 -15.65%
EPS -10.38 7.08 11.69 8.83 4.15 -1.78 9.73 -
DPS 0.91 1.35 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.8255 0.9369 0.8534 0.7747 0.6463 0.5867 0.581 6.02%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.68 1.18 0.855 1.93 0.905 0.83 1.25 -
P/RPS 1.75 1.40 0.69 1.68 1.07 1.19 0.86 12.55%
P/EPS -5.94 15.01 6.31 16.44 15.66 -33.42 8.68 -
EY -16.83 6.66 15.86 6.08 6.39 -2.99 11.53 -
DY 1.47 1.27 0.00 1.04 0.00 0.00 0.00 -
P/NAPS 0.75 1.13 0.86 1.87 1.01 1.01 1.45 -10.39%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 28/02/19 08/02/18 23/02/17 26/02/16 25/02/15 -
Price 0.61 1.01 1.10 1.87 1.08 0.85 1.26 -
P/RPS 1.57 1.20 0.89 1.63 1.28 1.21 0.87 10.32%
P/EPS -5.33 12.85 8.11 15.93 18.69 -34.23 8.74 -
EY -18.76 7.78 12.32 6.28 5.35 -2.92 11.44 -
DY 1.64 1.49 0.00 1.07 0.00 0.00 0.00 -
P/NAPS 0.67 0.97 1.11 1.82 1.20 1.04 1.47 -12.26%

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