[GBGAQRS] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 16.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 272,511 534,163 406,308 319,527 0 -
PBT -7,874 106,256 72,506 31,892 0 -
Tax -8,307 -32,955 -21,149 -9,582 0 -
NP -16,181 73,301 51,357 22,310 0 -
-
NP to SH -9,666 52,949 42,840 21,613 0 -
-
Tax Rate - 31.01% 29.17% 30.05% - -
Total Cost 288,692 460,862 354,951 297,217 0 -
-
Net Worth 319,154 316,024 252,384 214,529 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 6,789 4,995 - -
Div Payout % - - 15.85% 23.11% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 319,154 316,024 252,384 214,529 0 -
NOSH 389,212 367,470 355,470 320,192 0 -
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -5.94% 13.72% 12.64% 6.98% 0.00% -
ROE -3.03% 16.75% 16.97% 10.07% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 70.02 145.36 114.30 99.79 0.00 -
EPS -2.49 14.41 12.05 6.75 0.00 -
DPS 0.00 0.00 1.91 1.56 0.00 -
NAPS 0.82 0.86 0.71 0.67 0.42 18.19%
Adjusted Per Share Value based on latest NOSH - 318,723
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 50.12 98.24 74.72 58.76 0.00 -
EPS -1.78 9.74 7.88 3.97 0.00 -
DPS 0.00 0.00 1.25 0.92 0.00 -
NAPS 0.587 0.5812 0.4642 0.3945 0.42 8.72%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 - -
Price 0.83 1.25 1.06 1.09 0.00 -
P/RPS 1.19 0.86 0.93 1.09 0.00 -
P/EPS -33.42 8.68 8.80 16.15 0.00 -
EY -2.99 11.53 11.37 6.19 0.00 -
DY 0.00 0.00 1.80 1.43 0.00 -
P/NAPS 1.01 1.45 1.49 1.63 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/16 25/02/15 28/02/14 26/02/13 - -
Price 0.85 1.26 1.10 1.15 0.00 -
P/RPS 1.21 0.87 0.96 1.15 0.00 -
P/EPS -34.23 8.74 9.13 17.04 0.00 -
EY -2.92 11.44 10.96 5.87 0.00 -
DY 0.00 0.00 1.74 1.36 0.00 -
P/NAPS 1.04 1.47 1.55 1.72 0.00 -

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