[GBGAQRS] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -503.7%
YoY- -244.85%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 159,271 80,453 69,009 34,347 133,271 105,456 110,465 6.28%
PBT 22,135 14,962 8,247 -24,040 26,374 12,006 5,493 26.13%
Tax -4,585 -6,323 -4,022 1,407 -8,285 -3,891 -1,546 19.85%
NP 17,550 8,639 4,225 -22,633 18,089 8,115 3,947 28.21%
-
NP to SH 17,046 9,434 5,157 -21,941 15,147 6,292 3,938 27.64%
-
Tax Rate 20.71% 42.26% 48.77% - 31.41% 32.41% 28.14% -
Total Cost 141,721 71,814 64,784 56,980 115,182 97,341 106,518 4.87%
-
Net Worth 492,351 422,921 335,986 321,182 305,145 245,281 212,282 15.04%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 8,133 - - - - - -
Div Payout % - 86.21% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 492,351 422,921 335,986 321,182 305,145 245,281 212,282 15.04%
NOSH 494,594 441,515 390,681 386,966 367,645 355,480 307,656 8.23%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.02% 10.74% 6.12% -65.90% 13.57% 7.70% 3.57% -
ROE 3.46% 2.23% 1.53% -6.83% 4.96% 2.57% 1.86% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 33.97 19.78 17.66 8.88 36.25 29.67 35.91 -0.92%
EPS 3.64 2.32 1.32 -5.67 4.12 1.77 1.28 19.01%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.04 0.86 0.83 0.83 0.69 0.69 7.24%
Adjusted Per Share Value based on latest NOSH - 386,966
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 29.29 14.80 12.69 6.32 24.51 19.39 20.32 6.28%
EPS 3.13 1.73 0.95 -4.04 2.79 1.16 0.72 27.73%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9055 0.7778 0.6179 0.5907 0.5612 0.4511 0.3904 15.04%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.11 1.70 0.95 0.845 1.86 1.24 1.13 -
P/RPS 3.27 8.59 5.38 9.52 5.13 4.18 3.15 0.62%
P/EPS 30.53 73.28 71.97 -14.90 45.15 70.06 88.28 -16.21%
EY 3.28 1.36 1.39 -6.71 2.22 1.43 1.13 19.42%
DY 0.00 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.63 1.10 1.02 2.24 1.80 1.64 -7.01%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 18/10/18 24/11/17 24/11/16 27/11/15 14/11/14 29/11/13 28/11/12 -
Price 0.935 1.92 0.87 0.835 1.69 1.17 1.11 -
P/RPS 2.75 9.70 4.93 9.41 4.66 3.94 3.09 -1.92%
P/EPS 25.72 82.76 65.91 -14.73 41.02 66.10 86.72 -18.32%
EY 3.89 1.21 1.52 -6.79 2.44 1.51 1.15 22.50%
DY 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.85 1.01 1.01 2.04 1.70 1.61 -9.40%

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