[GBAY] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 14.75%
YoY- 16.92%
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 33,361 26,020 30,960 23,222 23,154 22,244 25,304 4.71%
PBT 162 -984 -1,198 -172 845 29 1,584 -31.59%
Tax -54 -37 0 -54 -194 -130 -114 -11.69%
NP 108 -1,021 -1,198 -226 650 -101 1,469 -35.25%
-
NP to SH 108 -1,021 -1,229 -226 650 -101 1,469 -35.25%
-
Tax Rate 33.33% - - - 22.96% 448.28% 7.20% -
Total Cost 33,253 27,041 32,158 23,449 22,504 22,345 23,834 5.70%
-
Net Worth 28,474 0 29,905 29,623 29,623 29,241 30,579 -1.18%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - 1,019 -
Div Payout % - - - - - - 69.37% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 28,474 0 29,905 29,623 29,623 29,241 30,579 -1.18%
NOSH 82,017 82,017 20,054 20,504 20,504 20,504 20,504 25.96%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 0.32% -3.93% -3.87% -0.98% 2.81% -0.46% 5.81% -
ROE 0.38% 0.00% -4.11% -0.77% 2.20% -0.35% 4.81% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 41.01 31.73 155.70 121.51 121.15 116.39 132.40 -17.72%
EPS 0.13 -1.25 -6.03 -1.19 3.40 -0.53 7.69 -49.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.33 -
NAPS 0.35 0.00 1.504 1.55 1.55 1.53 1.60 -22.35%
Adjusted Per Share Value based on latest NOSH - 82,017
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 40.68 31.73 37.75 28.31 28.23 27.12 30.85 4.71%
EPS 0.13 -1.25 -1.50 -0.28 0.79 -0.12 1.79 -35.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -
NAPS 0.3472 0.00 0.3646 0.3612 0.3612 0.3565 0.3728 -1.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.66 0.68 2.68 2.64 2.19 2.12 1.95 -
P/RPS 1.61 2.14 1.72 2.17 1.81 1.82 1.47 1.52%
P/EPS 497.17 -54.61 -43.35 -222.60 64.33 -399.84 25.36 64.13%
EY 0.20 -1.83 -2.31 -0.45 1.55 -0.25 3.94 -39.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.74 -
P/NAPS 1.89 0.00 1.78 1.70 1.41 1.39 1.22 7.56%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 29/11/23 24/11/22 25/11/21 26/11/20 28/11/19 28/11/18 -
Price 0.635 0.635 0.68 2.61 2.20 2.20 2.00 -
P/RPS 1.55 2.00 0.44 2.15 1.82 1.89 1.51 0.43%
P/EPS 478.34 -50.99 -11.00 -220.07 64.62 -414.93 26.01 62.39%
EY 0.21 -1.96 -9.09 -0.45 1.55 -0.24 3.84 -38.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.67 -
P/NAPS 1.81 0.00 0.45 1.68 1.42 1.44 1.25 6.35%

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