[GBAY] YoY Annualized Quarter Result on 31-Mar-2023 [#1]

Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 21.33%
YoY- -36.8%
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 33,832 24,560 27,512 24,092 23,608 23,816 27,440 3.54%
PBT 376 -1,340 -1,052 764 604 60 2,212 -25.55%
Tax -64 -28 0 -84 -396 -328 -132 -11.35%
NP 312 -1,368 -1,052 680 208 -268 2,080 -27.08%
-
NP to SH 312 -1,368 -1,000 680 208 -268 2,080 -27.08%
-
Tax Rate 17.02% - - 10.99% 65.56% 546.67% 5.97% -
Total Cost 33,520 25,928 28,564 23,412 23,400 24,084 25,360 4.75%
-
Net Worth 28,474 28,860 28,648 30,005 29,241 29,623 30,770 -1.28%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 28,474 28,860 28,648 30,005 29,241 29,623 30,770 -1.28%
NOSH 82,017 82,017 20,504 20,504 20,504 20,504 20,504 25.96%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.92% -5.57% -3.82% 2.82% 0.88% -1.13% 7.58% -
ROE 1.10% -4.74% -3.49% 2.27% 0.71% -0.90% 6.76% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 41.59 30.64 143.09 126.06 123.52 124.61 143.57 -18.64%
EPS 0.40 -1.72 -5.48 3.56 1.08 -1.40 10.88 -42.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.36 1.49 1.57 1.53 1.55 1.61 -22.43%
Adjusted Per Share Value based on latest NOSH - 82,017
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 41.25 29.95 33.54 29.37 28.78 29.04 33.46 3.54%
EPS 0.38 -1.67 -1.22 0.83 0.25 -0.33 2.54 -27.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3472 0.3519 0.3493 0.3658 0.3565 0.3612 0.3752 -1.28%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.625 0.71 2.55 2.47 1.98 1.84 1.92 -
P/RPS 1.50 2.32 1.78 1.96 1.60 1.48 1.34 1.89%
P/EPS 162.97 -41.61 -49.03 69.42 181.93 -131.22 17.64 44.80%
EY 0.61 -2.40 -2.04 1.44 0.55 -0.76 5.67 -31.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.97 1.71 1.57 1.29 1.19 1.19 7.03%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 23/05/24 25/05/23 25/05/22 25/05/21 25/06/20 30/05/19 21/06/18 -
Price 0.64 0.66 2.81 0.00 1.95 1.89 1.94 -
P/RPS 1.54 2.15 1.96 0.00 1.58 1.52 1.35 2.21%
P/EPS 166.88 -38.68 -54.03 0.00 179.18 -134.78 17.83 45.12%
EY 0.60 -2.59 -1.85 0.00 0.56 -0.74 5.61 -31.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.83 1.83 1.89 0.00 1.27 1.22 1.20 7.27%

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