[GBGAQRS] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 37.17%
YoY- 2.05%
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 345,980 307,412 345,384 509,972 635,760 318,592 421,576 -3.23%
PBT 24,252 23,828 51,052 87,912 103,408 20,640 31,448 -4.23%
Tax -4,864 -7,340 -7,012 -21,552 -29,324 -7,280 -11,100 -12.83%
NP 19,388 16,488 44,040 66,360 74,084 13,360 20,348 -0.80%
-
NP to SH 18,180 15,684 45,024 65,892 64,568 15,004 24,428 -4.79%
-
Tax Rate 20.06% 30.80% 13.74% 24.52% 28.36% 35.27% 35.30% -
Total Cost 326,592 290,924 301,344 443,612 561,676 305,232 401,228 -3.36%
-
Net Worth 453,954 513,166 482,603 455,537 359,579 324,305 338,413 5.01%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 55,780 - - - -
Div Payout % - - - 84.65% - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 453,954 513,166 482,603 455,537 359,579 324,305 338,413 5.01%
NOSH 494,594 494,594 494,594 466,839 390,847 390,729 388,980 4.08%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.60% 5.36% 12.75% 13.01% 11.65% 4.19% 4.83% -
ROE 4.00% 3.06% 9.33% 14.46% 17.96% 4.63% 7.22% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 70.12 62.30 70.85 109.71 162.66 81.54 108.38 -6.99%
EPS 3.68 3.16 9.24 14.16 16.52 3.84 6.28 -8.51%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 0.92 1.04 0.99 0.98 0.92 0.83 0.87 0.93%
Adjusted Per Share Value based on latest NOSH - 466,839
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 63.61 56.52 63.50 93.76 116.88 58.57 77.50 -3.23%
EPS 3.34 2.88 8.28 12.11 11.87 2.76 4.49 -4.80%
DPS 0.00 0.00 0.00 10.25 0.00 0.00 0.00 -
NAPS 0.8346 0.9434 0.8872 0.8375 0.6611 0.5962 0.6222 5.01%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.625 0.79 1.33 1.60 1.29 0.855 1.26 -
P/RPS 0.89 1.27 1.88 1.46 0.79 1.05 1.16 -4.31%
P/EPS 16.96 24.85 14.40 11.29 7.81 22.27 20.06 -2.75%
EY 5.90 4.02 6.94 8.86 12.81 4.49 4.98 2.86%
DY 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 1.34 1.63 1.40 1.03 1.45 -11.84%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 18/06/21 29/06/20 17/05/19 14/05/18 22/05/17 27/05/16 21/05/15 -
Price 0.595 0.845 1.34 1.12 1.44 0.95 1.31 -
P/RPS 0.85 1.36 1.89 1.02 0.89 1.17 1.21 -5.71%
P/EPS 16.15 26.58 14.51 7.90 8.72 24.74 20.86 -4.17%
EY 6.19 3.76 6.89 12.66 11.47 4.04 4.79 4.36%
DY 0.00 0.00 0.00 10.71 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 1.35 1.14 1.57 1.14 1.51 -13.09%

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