[GBAY] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 126.87%
YoY- -95.94%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 23,608 22,672 22,244 23,078 23,816 25,418 25,304 -4.51%
PBT 604 -226 29 280 60 1,201 1,584 -47.38%
Tax -396 83 -130 -208 -328 -156 -114 129.19%
NP 208 -143 -101 72 -268 1,045 1,469 -72.80%
-
NP to SH 208 -143 -101 72 -268 1,045 1,469 -72.80%
-
Tax Rate 65.56% - 448.28% 74.29% 546.67% 12.99% 7.20% -
Total Cost 23,400 22,815 22,345 23,006 24,084 24,373 23,834 -1.21%
-
Net Worth 29,241 29,241 29,241 29,432 29,623 29,814 30,579 -2.93%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - - - 764 - 1,528 1,019 -
Div Payout % - - - 1,061.78% - 146.31% 69.37% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 29,241 29,241 29,241 29,432 29,623 29,814 30,579 -2.93%
NOSH 20,504 20,504 20,504 20,504 20,504 20,504 20,504 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 0.88% -0.63% -0.46% 0.31% -1.13% 4.11% 5.81% -
ROE 0.71% -0.49% -0.35% 0.24% -0.90% 3.50% 4.81% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 123.52 118.63 116.39 120.75 124.61 132.99 132.40 -4.51%
EPS 1.08 -0.75 -0.53 0.38 -1.40 5.47 7.69 -72.94%
DPS 0.00 0.00 0.00 4.00 0.00 8.00 5.33 -
NAPS 1.53 1.53 1.53 1.54 1.55 1.56 1.60 -2.93%
Adjusted Per Share Value based on latest NOSH - 20,504
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 28.78 27.64 27.12 28.14 29.04 30.99 30.85 -4.52%
EPS 0.25 -0.17 -0.12 0.09 -0.33 1.27 1.79 -73.04%
DPS 0.00 0.00 0.00 0.93 0.00 1.86 1.24 -
NAPS 0.3565 0.3565 0.3565 0.3589 0.3612 0.3635 0.3728 -2.93%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.98 2.28 2.12 1.89 1.84 1.94 1.95 -
P/RPS 1.60 1.92 1.82 1.57 1.48 1.46 1.47 5.80%
P/EPS 181.93 -304.72 -399.84 501.69 -131.22 35.48 25.36 271.52%
EY 0.55 -0.33 -0.25 0.20 -0.76 2.82 3.94 -73.05%
DY 0.00 0.00 0.00 2.12 0.00 4.12 2.74 -
P/NAPS 1.29 1.49 1.39 1.23 1.19 1.24 1.22 3.78%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 27/02/20 28/11/19 28/08/19 30/05/19 28/02/19 28/11/18 -
Price 1.95 2.27 2.20 2.00 1.89 1.92 2.00 -
P/RPS 1.58 1.91 1.89 1.66 1.52 1.44 1.51 3.06%
P/EPS 179.18 -303.39 -414.93 530.89 -134.78 35.11 26.01 261.62%
EY 0.56 -0.33 -0.24 0.19 -0.74 2.85 3.84 -72.26%
DY 0.00 0.00 0.00 2.00 0.00 4.17 2.67 -
P/NAPS 1.27 1.48 1.44 1.30 1.22 1.23 1.25 1.06%

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