[GBGAQRS] YoY Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -1991.43%
YoY- -803.57%
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 98,736 -53,267 127,991 187,192 79,834 95,335 85,877 2.35%
PBT 3,571 -74,599 16,757 27,039 10,187 16,733 7,662 -11.93%
Tax 55 553 -5,655 -7,845 -3,582 -2,928 -2,820 -
NP 3,626 -74,046 11,102 19,194 6,605 13,805 4,842 -4.70%
-
NP to SH 3,635 -74,163 10,541 19,097 7,229 6,273 5,435 -6.47%
-
Tax Rate -1.54% - 33.75% 29.01% 35.16% 17.50% 36.81% -
Total Cost 95,110 20,779 116,889 167,998 73,229 81,530 81,035 2.70%
-
Net Worth 486,053 439,151 499,737 463,493 367,311 331,183 345,510 5.84%
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 486,053 439,151 499,737 463,493 367,311 331,183 345,510 5.84%
NOSH 543,937 494,594 494,594 475,466 390,756 389,627 388,214 5.77%
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 3.67% 0.00% 8.67% 10.25% 8.27% 14.48% 5.64% -
ROE 0.75% -16.89% 2.11% 4.12% 1.97% 1.89% 1.57% -
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 18.28 0.00 26.12 40.79 20.43 24.47 22.12 -3.12%
EPS 0.67 -15.03 2.15 4.16 1.85 1.61 1.40 -11.54%
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 - 494,594
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 18.15 0.00 23.53 34.41 14.68 17.53 15.79 2.34%
EPS 0.67 -13.63 1.94 3.51 1.33 1.15 1.00 -6.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8936 0.8074 0.9187 0.8521 0.6753 0.6089 0.6352 5.84%
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 3.01 0.00 5.21 2.94 6.85 3.88 5.06 -8.28%
P/EPS 81.71 -5.66 63.21 28.84 75.68 59.01 80.00 0.35%
EY 1.22 -17.68 1.58 3.47 1.32 1.69 1.25 -0.40%
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 2.79 0.00 4.67 3.48 8.32 4.54 3.80 -5.01%
P/EPS 75.77 -4.82 56.70 34.12 91.89 68.94 60.00 3.96%
EY 1.32 -20.73 1.76 2.93 1.09 1.45 1.67 -3.84%
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