[GBGAQRS] YoY 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- -11.0%
YoY- -61.33%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 187,192 79,834 95,335 85,877 131,162 103,254 61,574 20.34%
PBT 27,039 10,187 16,733 7,662 26,607 33,678 12,855 13.18%
Tax -7,845 -3,582 -2,928 -2,820 -7,718 -7,406 -3,486 14.46%
NP 19,194 6,605 13,805 4,842 18,889 26,272 9,369 12.69%
-
NP to SH 19,097 7,229 6,273 5,435 14,056 23,038 9,043 13.26%
-
Tax Rate 29.01% 35.16% 17.50% 36.81% 29.01% 21.99% 27.12% -
Total Cost 167,998 73,229 81,530 81,035 112,273 76,982 52,205 21.49%
-
Net Worth 463,493 367,311 331,183 345,510 269,761 241,756 137,993 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 463,493 367,311 331,183 345,510 269,761 241,756 137,993 22.36%
NOSH 475,466 390,756 389,627 388,214 354,949 355,524 293,603 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 10.25% 8.27% 14.48% 5.64% 14.40% 25.44% 15.22% -
ROE 4.12% 1.97% 1.89% 1.57% 5.21% 9.53% 6.55% -
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 40.79 20.43 24.47 22.12 36.95 29.04 20.97 11.72%
EPS 4.16 1.85 1.61 1.40 3.96 6.48 3.08 5.13%
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 34.43 14.68 17.53 15.79 24.12 18.99 11.32 20.35%
EPS 3.51 1.33 1.15 1.00 2.59 4.24 1.66 13.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8524 0.6755 0.6091 0.6354 0.4961 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 2.94 6.85 3.88 5.06 3.27 4.48 0.00 -
P/EPS 28.84 75.68 59.01 80.00 30.56 20.06 0.00 -
EY 3.47 1.32 1.69 1.25 3.27 4.98 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 3.48 8.32 4.54 3.80 4.60 4.65 5.44 -7.17%
P/EPS 34.12 91.89 68.94 60.00 42.93 20.83 37.01 -1.34%
EY 2.93 1.09 1.45 1.67 2.33 4.80 2.70 1.37%
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