[GBGAQRS] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 89.0%
YoY- -55.77%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 314,685 238,774 174,983 191,271 278,825 186,729 143,809 13.93%
PBT 49,017 36,039 21,893 15,524 51,922 47,555 21,966 14.30%
Tax -13,233 -10,913 -4,748 -5,595 -14,921 -11,621 -6,584 12.33%
NP 35,784 25,126 17,145 9,929 37,001 35,934 15,382 15.10%
-
NP to SH 35,570 23,371 10,024 11,542 26,098 30,613 14,680 15.88%
-
Tax Rate 27.00% 30.28% 21.69% 36.04% 28.74% 24.44% 29.97% -
Total Cost 278,901 213,648 157,838 181,342 241,824 150,795 128,427 13.79%
-
Net Worth 463,493 366,756 331,533 344,710 269,490 241,775 137,991 22.36%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 463,493 366,756 331,533 344,710 269,490 241,775 137,991 22.36%
NOSH 475,466 390,166 390,038 387,315 354,592 355,551 293,600 8.36%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.37% 10.52% 9.80% 5.19% 13.27% 19.24% 10.70% -
ROE 7.67% 6.37% 3.02% 3.35% 9.68% 12.66% 10.64% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 68.57 61.20 44.86 49.38 78.63 52.52 48.98 5.76%
EPS 7.75 5.99 2.57 2.98 7.36 8.61 5.00 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.94 0.85 0.89 0.76 0.68 0.47 13.59%
Adjusted Per Share Value based on latest NOSH - 388,214
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 57.87 43.91 32.18 35.18 51.28 34.34 26.45 13.93%
EPS 6.54 4.30 1.84 2.12 4.80 5.63 2.70 15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8524 0.6745 0.6097 0.634 0.4956 0.4446 0.2538 22.36%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - -
Price 1.20 1.40 0.95 1.12 1.21 1.30 0.00 -
P/RPS 1.75 2.29 2.12 2.27 1.54 2.48 0.00 -
P/EPS 15.48 23.37 36.96 37.58 16.44 15.10 0.00 -
EY 6.46 4.28 2.71 2.66 6.08 6.62 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.49 1.12 1.26 1.59 1.91 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/07/18 24/08/17 18/08/16 20/08/15 28/08/14 27/08/13 29/08/12 -
Price 1.42 1.70 1.11 0.84 1.70 1.35 1.14 -
P/RPS 2.07 2.78 2.47 1.70 2.16 2.57 2.33 -1.95%
P/EPS 18.32 28.38 43.19 28.19 23.10 15.68 22.80 -3.57%
EY 5.46 3.52 2.32 3.55 4.33 6.38 4.39 3.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.81 1.31 0.94 2.24 1.99 2.43 -8.66%

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