[GBAY] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -106.27%
YoY- -109.52%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 31,312 17,663 29,964 23,556 23,355 23,123 25,375 3.56%
PBT -1,091 -5,430 -2,281 27 385 34 1,287 -
Tax 282 -61 389 -67 35 -168 -18 -
NP -809 -5,491 -1,892 -40 420 -134 1,269 -
-
NP to SH -809 -5,499 -1,874 -40 420 -134 1,269 -
-
Tax Rate - - - 248.15% -9.09% 494.12% 1.40% -
Total Cost 32,121 23,154 31,856 23,596 22,935 23,257 24,106 4.89%
-
Net Worth 28,474 0 29,905 29,623 29,623 29,241 30,579 -1.18%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - 1,146 1,911 -
Div Payout % - - - - - 0.00% 150.61% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 28,474 0 29,905 29,623 29,623 29,241 30,579 -1.18%
NOSH 82,017 82,017 20,054 20,504 20,504 20,504 20,504 25.96%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -2.58% -31.09% -6.31% -0.17% 1.80% -0.58% 5.00% -
ROE -2.84% 0.00% -6.27% -0.14% 1.42% -0.46% 4.15% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 38.49 21.54 150.69 123.25 122.20 120.99 132.77 -18.63%
EPS -0.99 -6.70 -9.42 -0.21 2.20 -0.70 6.64 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 10.00 -
NAPS 0.35 0.00 1.504 1.55 1.55 1.53 1.60 -22.35%
Adjusted Per Share Value based on latest NOSH - 20,504
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 38.18 21.54 36.53 28.72 28.48 28.19 30.94 3.56%
EPS -0.99 -6.70 -2.28 -0.05 0.51 -0.16 1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 1.40 2.33 -
NAPS 0.3472 0.00 0.3646 0.3612 0.3612 0.3565 0.3728 -1.17%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.66 0.68 2.68 2.64 2.19 2.12 1.95 -
P/RPS 1.71 3.16 1.78 2.14 1.79 1.75 1.47 2.55%
P/EPS -66.37 -10.14 -28.44 -1,261.39 99.66 -302.37 29.37 -
EY -1.51 -9.86 -3.52 -0.08 1.00 -0.33 3.41 -
DY 0.00 0.00 0.00 0.00 0.00 2.83 5.13 -
P/NAPS 1.89 0.00 1.78 1.70 1.41 1.39 1.22 7.56%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 29/11/23 24/11/22 25/11/21 26/11/20 28/11/19 28/11/18 -
Price 0.635 0.635 0.68 2.61 2.20 2.20 2.00 -
P/RPS 1.65 2.95 0.45 2.12 1.80 1.82 1.51 1.48%
P/EPS -63.86 -9.47 -7.22 -1,247.06 100.11 -313.78 30.12 -
EY -1.57 -10.56 -13.86 -0.08 1.00 -0.32 3.32 -
DY 0.00 0.00 0.00 0.00 0.00 2.73 5.00 -
P/NAPS 1.81 0.00 0.45 1.68 1.42 1.44 1.25 6.35%

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