[GBGAQRS] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 68.03%
YoY- -42.26%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 66,153 84,151 79,849 108,515 150,209 86,066 46,893 5.89%
PBT 10,801 3,764 4,526 16,192 31,613 13,509 642 60.00%
Tax -5,740 5,085 1,128 -3,771 -15,808 -6,626 -4,119 5.68%
NP 5,061 8,849 5,654 12,421 15,805 6,883 -3,477 -
-
NP to SH 5,078 8,794 5,403 10,953 15,234 7,395 733 38.02%
-
Tax Rate 53.14% -135.10% -24.92% 23.29% 50.00% 49.05% 641.59% -
Total Cost 61,092 75,302 74,195 96,094 134,404 79,183 50,370 3.26%
-
Net Worth 483,066 449,020 509,628 464,216 421,376 352,142 323,584 6.89%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 483,066 449,020 509,628 464,216 421,376 352,142 323,584 6.89%
NOSH 543,937 494,594 494,594 494,594 451,476 391,269 394,615 5.48%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.65% 10.52% 7.08% 11.45% 10.52% 8.00% -7.41% -
ROE 1.05% 1.96% 1.06% 2.36% 3.62% 2.10% 0.23% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 12.19 17.05 16.29 23.14 36.72 22.00 11.88 0.42%
EPS 0.94 1.78 1.10 2.34 3.72 1.89 0.19 30.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.91 1.04 0.99 1.03 0.90 0.82 1.37%
Adjusted Per Share Value based on latest NOSH - 543,937
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 12.17 15.48 14.68 19.96 27.62 15.83 8.62 5.91%
EPS 0.93 1.62 0.99 2.01 2.80 1.36 0.13 38.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8884 0.8258 0.9372 0.8537 0.7749 0.6476 0.5951 6.89%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.445 0.68 1.18 0.855 1.93 0.905 0.83 -
P/RPS 3.65 3.99 7.24 3.69 5.26 4.11 6.98 -10.23%
P/EPS 47.56 38.15 107.02 36.60 51.83 47.88 446.84 -31.13%
EY 2.10 2.62 0.93 2.73 1.93 2.09 0.22 45.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.75 1.13 0.86 1.87 1.01 1.01 -11.04%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 26/02/21 28/02/20 28/02/19 08/02/18 23/02/17 26/02/16 -
Price 0.375 0.61 1.01 1.10 1.87 1.08 0.85 -
P/RPS 3.08 3.58 6.20 4.75 5.09 4.91 7.15 -13.08%
P/EPS 40.08 34.23 91.60 47.09 50.22 57.14 457.60 -33.33%
EY 2.49 2.92 1.09 2.12 1.99 1.75 0.22 49.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.67 0.97 1.11 1.82 1.20 1.04 -14.01%

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