[GUH] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -43.47%
YoY- 287.17%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 239,500 219,590 247,440 335,990 338,885 336,300 323,896 -18.18%
PBT -36,965 -6,988 -11,492 7,096 11,368 9,886 5,360 -
Tax -3,833 -4,854 -448 -2,086 -2,501 -1,494 -3,776 1.00%
NP -40,798 -11,842 -11,940 5,010 8,866 8,392 1,584 -
-
NP to SH -40,792 -11,838 -11,936 5,018 8,876 8,402 1,600 -
-
Tax Rate - - - 29.40% 22.00% 15.11% 70.45% -
Total Cost 280,298 231,432 259,380 330,980 330,018 327,908 322,312 -8.86%
-
Net Worth 480,574 505,575 508,353 508,353 508,353 511,131 508,353 -3.66%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 480,574 505,575 508,353 508,353 508,353 511,131 508,353 -3.66%
NOSH 277,904 277,904 277,904 277,904 277,904 277,904 277,904 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -17.03% -5.39% -4.83% 1.49% 2.62% 2.50% 0.49% -
ROE -8.49% -2.34% -2.35% 0.99% 1.75% 1.64% 0.31% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 86.22 79.05 89.07 120.95 121.99 121.06 116.60 -18.18%
EPS -14.68 -4.26 -4.28 1.81 3.20 3.02 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.82 1.83 1.83 1.83 1.84 1.83 -3.66%
Adjusted Per Share Value based on latest NOSH - 277,904
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 84.91 77.85 87.72 119.12 120.14 119.23 114.83 -18.18%
EPS -14.46 -4.20 -4.23 1.78 3.15 2.98 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7038 1.7924 1.8022 1.8022 1.8022 1.8121 1.8022 -3.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.345 0.35 0.28 0.475 0.46 0.465 0.48 -
P/RPS 0.40 0.44 0.31 0.39 0.38 0.38 0.41 -1.62%
P/EPS -2.35 -8.21 -6.52 26.30 14.40 15.37 83.34 -
EY -42.56 -12.18 -15.35 3.80 6.95 6.50 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.19 0.15 0.26 0.25 0.25 0.26 -16.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 24/11/20 25/08/20 30/06/20 25/02/20 27/11/19 19/08/19 23/05/19 -
Price 0.38 0.405 0.35 0.465 0.49 0.45 0.49 -
P/RPS 0.44 0.51 0.39 0.38 0.40 0.37 0.42 3.14%
P/EPS -2.59 -9.50 -8.15 25.74 15.34 14.88 85.07 -
EY -38.64 -10.52 -12.28 3.88 6.52 6.72 1.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.19 0.25 0.27 0.24 0.27 -12.72%

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