[GBGAQRS] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 103.34%
YoY- -93.74%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 108,515 150,209 86,066 46,893 122,067 114,123 65,253 8.84%
PBT 16,192 31,613 13,509 642 27,960 12,943 4,432 24.09%
Tax -3,771 -15,808 -6,626 -4,119 -9,749 -5,636 -1,452 17.23%
NP 12,421 15,805 6,883 -3,477 18,211 7,307 2,980 26.84%
-
NP to SH 10,953 15,234 7,395 733 11,704 5,934 2,996 24.10%
-
Tax Rate 23.29% 50.00% 49.05% 641.59% 34.87% 43.54% 32.76% -
Total Cost 96,094 134,404 79,183 50,370 103,856 106,816 62,273 7.49%
-
Net Worth 464,216 421,376 352,142 323,584 315,622 252,071 213,544 13.80%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - 4,972 -
Div Payout % - - - - - - 165.96% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 464,216 421,376 352,142 323,584 315,622 252,071 213,544 13.80%
NOSH 494,594 451,476 391,269 394,615 367,003 355,030 318,723 7.59%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.45% 10.52% 8.00% -7.41% 14.92% 6.40% 4.57% -
ROE 2.36% 3.62% 2.10% 0.23% 3.71% 2.35% 1.40% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 23.14 36.72 22.00 11.88 33.26 32.14 20.47 2.06%
EPS 2.34 3.72 1.89 0.19 3.19 1.67 0.94 16.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.56 -
NAPS 0.99 1.03 0.90 0.82 0.86 0.71 0.67 6.72%
Adjusted Per Share Value based on latest NOSH - 394,615
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 19.96 27.62 15.83 8.62 22.45 20.99 12.00 8.84%
EPS 2.01 2.80 1.36 0.13 2.15 1.09 0.55 24.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
NAPS 0.8537 0.7749 0.6476 0.5951 0.5805 0.4636 0.3927 13.81%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.855 1.93 0.905 0.83 1.25 1.06 1.09 -
P/RPS 3.69 5.26 4.11 6.98 3.76 3.30 5.32 -5.91%
P/EPS 36.60 51.83 47.88 446.84 39.20 63.42 115.96 -17.47%
EY 2.73 1.93 2.09 0.22 2.55 1.58 0.86 21.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.43 -
P/NAPS 0.86 1.87 1.01 1.01 1.45 1.49 1.63 -10.10%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 08/02/18 23/02/17 26/02/16 25/02/15 28/02/14 26/02/13 -
Price 1.10 1.87 1.08 0.85 1.26 1.10 1.15 -
P/RPS 4.75 5.09 4.91 7.15 3.79 3.42 5.62 -2.76%
P/EPS 47.09 50.22 57.14 457.60 39.51 65.81 122.34 -14.70%
EY 2.12 1.99 1.75 0.22 2.53 1.52 0.82 17.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.36 -
P/NAPS 1.11 1.82 1.20 1.04 1.47 1.55 1.72 -7.03%

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