[GBAY] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -240.74%
YoY- -106.9%
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 30,960 23,222 23,154 22,244 25,304 24,680 27,662 1.89%
PBT -1,198 -172 845 29 1,584 1,705 4,048 -
Tax 0 -54 -194 -130 -114 -361 -1,092 -
NP -1,198 -226 650 -101 1,469 1,344 2,956 -
-
NP to SH -1,229 -226 650 -101 1,469 1,344 2,956 -
-
Tax Rate - - 22.96% 448.28% 7.20% 21.17% 26.98% -
Total Cost 32,158 23,449 22,504 22,345 23,834 23,336 24,706 4.48%
-
Net Worth 29,905 29,623 29,623 29,241 30,579 31,152 31,725 -0.97%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 1,019 1,528 1,528 -
Div Payout % - - - - 69.37% 113.76% 51.72% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 29,905 29,623 29,623 29,241 30,579 31,152 31,725 -0.97%
NOSH 20,054 20,504 20,504 20,504 20,504 20,504 20,504 -0.36%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -3.87% -0.98% 2.81% -0.46% 5.81% 5.45% 10.69% -
ROE -4.11% -0.77% 2.20% -0.35% 4.81% 4.31% 9.32% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 155.70 121.51 121.15 116.39 132.40 129.13 144.74 1.22%
EPS -6.03 -1.19 3.40 -0.53 7.69 7.03 15.47 -
DPS 0.00 0.00 0.00 0.00 5.33 8.00 8.00 -
NAPS 1.504 1.55 1.55 1.53 1.60 1.63 1.66 -1.63%
Adjusted Per Share Value based on latest NOSH - 20,504
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 37.75 28.31 28.23 27.12 30.85 30.09 33.73 1.89%
EPS -1.50 -0.28 0.79 -0.12 1.79 1.64 3.60 -
DPS 0.00 0.00 0.00 0.00 1.24 1.86 1.86 -
NAPS 0.3646 0.3612 0.3612 0.3565 0.3728 0.3798 0.3868 -0.97%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.68 2.64 2.19 2.12 1.95 2.15 2.28 -
P/RPS 1.72 2.17 1.81 1.82 1.47 1.66 1.58 1.42%
P/EPS -43.35 -222.60 64.33 -399.84 25.36 30.57 14.74 -
EY -2.31 -0.45 1.55 -0.25 3.94 3.27 6.78 -
DY 0.00 0.00 0.00 0.00 2.74 3.72 3.51 -
P/NAPS 1.78 1.70 1.41 1.39 1.22 1.32 1.37 4.45%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 25/11/21 26/11/20 28/11/19 28/11/18 28/11/17 29/11/16 -
Price 0.68 2.61 2.20 2.20 2.00 2.19 2.20 -
P/RPS 0.44 2.15 1.82 1.89 1.51 1.70 1.52 -18.65%
P/EPS -11.00 -220.07 64.62 -414.93 26.01 31.14 14.22 -
EY -9.09 -0.45 1.55 -0.24 3.84 3.21 7.03 -
DY 0.00 0.00 0.00 0.00 2.67 3.65 3.64 -
P/NAPS 0.45 1.68 1.42 1.44 1.25 1.34 1.33 -16.51%

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