[GBGAQRS] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 10.43%
YoY- 100.86%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 409,350 246,765 491,894 470,496 320,767 82,235 37.82%
PBT 64,341 -10,576 88,803 83,942 36,657 9,111 47.80%
Tax -20,907 -7,352 -28,527 -24,136 -10,699 -3,098 46.47%
NP 43,434 -17,928 60,276 59,806 25,958 6,013 48.47%
-
NP to SH 35,022 -12,022 47,014 47,306 23,552 5,637 44.06%
-
Tax Rate 32.49% - 32.12% 28.75% 29.19% 34.00% -
Total Cost 365,916 264,693 431,618 410,690 294,809 76,222 36.83%
-
Net Worth 359,579 324,305 338,413 262,863 224,049 129,181 22.70%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - 4,972 - -
Div Payout % - - - - 21.11% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 359,579 324,305 338,413 262,863 224,049 129,181 22.70%
NOSH 390,847 390,729 388,980 355,221 355,633 293,593 5.88%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.61% -7.27% 12.25% 12.71% 8.09% 7.31% -
ROE 9.74% -3.71% 13.89% 18.00% 10.51% 4.36% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 104.73 63.16 126.46 132.45 90.20 28.01 30.16%
EPS 8.96 -3.08 12.09 13.32 6.62 1.92 36.05%
DPS 0.00 0.00 0.00 0.00 1.40 0.00 -
NAPS 0.92 0.83 0.87 0.74 0.63 0.44 15.88%
Adjusted Per Share Value based on latest NOSH - 355,221
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 75.26 45.37 90.43 86.50 58.97 15.12 37.82%
EPS 6.44 -2.21 8.64 8.70 4.33 1.04 43.97%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.6611 0.5962 0.6222 0.4833 0.4119 0.2375 22.70%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 - -
Price 1.29 0.855 1.26 1.36 0.925 0.00 -
P/RPS 1.23 1.35 1.00 1.03 1.03 0.00 -
P/EPS 14.40 -27.79 10.42 10.21 13.97 0.00 -
EY 6.95 -3.60 9.59 9.79 7.16 0.00 -
DY 0.00 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 1.40 1.03 1.45 1.84 1.47 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 22/05/17 27/05/16 21/05/15 21/05/14 28/05/13 - -
Price 1.44 0.95 1.31 1.10 1.17 0.00 -
P/RPS 1.37 1.50 1.04 0.83 1.30 0.00 -
P/EPS 16.07 -30.88 10.84 8.26 17.67 0.00 -
EY 6.22 -3.24 9.23 12.11 5.66 0.00 -
DY 0.00 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 1.57 1.14 1.51 1.49 1.86 0.00 -

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