[GBAY] YoY Cumulative 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- 80.33%
YoY- -36.8%
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 8,458 6,140 6,878 6,023 5,902 5,954 6,860 3.54%
PBT 94 -335 -263 191 151 15 553 -25.55%
Tax -16 -7 0 -21 -99 -82 -33 -11.35%
NP 78 -342 -263 170 52 -67 520 -27.08%
-
NP to SH 78 -342 -250 170 52 -67 520 -27.08%
-
Tax Rate 17.02% - - 10.99% 65.56% 546.67% 5.97% -
Total Cost 8,380 6,482 7,141 5,853 5,850 6,021 6,340 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 0.27% -1.18% -0.87% 0.57% 0.18% -0.23% 1.69% -
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 10.40 7.66 35.77 31.51 30.88 31.15 35.89 -18.63%
EPS 0.10 -0.43 -1.37 0.89 0.27 -0.35 2.72 -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 10.31 7.49 8.39 7.34 7.20 7.26 8.36 3.55%
EPS 0.10 -0.42 -0.30 0.21 0.06 -0.08 0.63 -26.39%
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 6.01 9.27 7.13 7.84 6.41 5.91 5.35 1.95%
P/EPS 651.88 -166.43 -196.12 277.69 727.73 -524.87 70.57 44.80%
EY 0.15 -0.60 -0.51 0.36 0.14 -0.19 1.42 -31.22%
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 6.16 8.62 7.86 0.00 6.31 6.07 5.40 2.21%
P/EPS 667.53 -154.71 -216.11 0.00 716.70 -539.13 71.30 45.12%
EY 0.15 -0.65 -0.46 0.00 0.14 -0.19 1.40 -31.05%
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