[GBGAQRS] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 79.98%
YoY- 111.65%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 185,231 23,586 214,337 314,685 238,774 174,983 191,271 -0.53%
PBT 9,634 -68,642 29,520 49,017 36,039 21,893 15,524 -7.63%
Tax -1,161 -1,282 -7,408 -13,233 -10,913 -4,748 -5,595 -23.03%
NP 8,473 -69,924 22,112 35,784 25,126 17,145 9,929 -2.60%
-
NP to SH 8,180 -70,242 21,797 35,570 23,371 10,024 11,542 -5.57%
-
Tax Rate 12.05% - 25.09% 27.00% 30.28% 21.69% 36.04% -
Total Cost 176,758 93,510 192,225 278,901 213,648 157,838 181,342 -0.42%
-
Net Worth 486,053 439,151 499,737 463,493 366,756 331,533 344,710 5.88%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 486,053 439,151 499,737 463,493 366,756 331,533 344,710 5.88%
NOSH 543,937 494,594 494,594 475,466 390,166 390,038 387,315 5.81%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.57% -296.46% 10.32% 11.37% 10.52% 9.80% 5.19% -
ROE 1.68% -15.99% 4.36% 7.67% 6.37% 3.02% 3.35% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 34.30 4.78 43.75 68.57 61.20 44.86 49.38 -5.88%
EPS 1.58 -14.24 4.45 7.75 5.99 2.57 2.98 -10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.89 1.02 1.01 0.94 0.85 0.89 0.18%
Adjusted Per Share Value based on latest NOSH - 543,937
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 34.05 4.34 39.40 57.85 43.90 32.17 35.16 -0.53%
EPS 1.50 -12.91 4.01 6.54 4.30 1.84 2.12 -5.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8936 0.8074 0.9187 0.8521 0.6743 0.6095 0.6337 5.88%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.55 0.85 1.36 1.20 1.40 0.95 1.12 -
P/RPS 1.60 17.78 3.11 1.75 2.29 2.12 2.27 -5.65%
P/EPS 36.31 -5.97 30.57 15.48 23.37 36.96 37.58 -0.57%
EY 2.75 -16.75 3.27 6.46 4.28 2.71 2.66 0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.96 1.33 1.19 1.49 1.12 1.26 -11.37%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 28/08/20 22/08/19 27/07/18 24/08/17 18/08/16 20/08/15 -
Price 0.51 0.725 1.22 1.42 1.70 1.11 0.84 -
P/RPS 1.49 15.17 2.79 2.07 2.78 2.47 1.70 -2.17%
P/EPS 33.67 -5.09 27.42 18.32 28.38 43.19 28.19 3.00%
EY 2.97 -19.64 3.65 5.46 3.52 2.32 3.55 -2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.81 1.20 1.41 1.81 1.31 0.94 -7.99%

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