[GBAY] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -680.41%
YoY- -660.52%
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 32,782 33,832 25,806 0 23,728 24,560 29,019 8.47%
PBT 392 376 -1,959 -9,349 -1,164 -1,340 -1,664 -
Tax -70 -64 297 0 -34 -28 -44 36.31%
NP 322 312 -1,662 -9,349 -1,198 -1,368 -1,708 -
-
NP to SH 322 312 -1,662 -9,349 -1,198 -1,368 -1,739 -
-
Tax Rate 17.86% 17.02% - - - - - -
Total Cost 32,460 33,520 27,468 9,349 24,926 25,928 30,727 3.72%
-
Net Worth 28,474 28,474 28,474 0 29,068 28,860 29,433 -2.18%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 28,474 28,474 28,474 0 29,068 28,860 29,433 -2.18%
NOSH 82,017 82,017 82,017 82,017 82,017 82,017 82,017 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 0.98% 0.92% -6.44% 0.00% -5.05% -5.57% -5.89% -
ROE 1.13% 1.10% -5.84% 0.00% -4.12% -4.74% -5.91% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 40.30 41.59 31.72 0.00 29.39 30.64 36.28 7.26%
EPS 0.40 0.40 -2.04 0.00 -1.48 -1.72 -2.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.00 0.36 0.36 0.368 -3.29%
Adjusted Per Share Value based on latest NOSH - 82,017
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 39.97 41.25 31.46 0.00 28.93 29.95 35.38 8.48%
EPS 0.39 0.38 -2.03 0.00 -1.46 -1.67 -2.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3472 0.3472 0.3472 0.00 0.3544 0.3519 0.3589 -2.18%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.695 0.625 0.635 0.68 0.65 0.71 0.66 -
P/RPS 1.72 1.50 2.00 0.00 2.21 2.32 1.82 -3.70%
P/EPS 175.60 162.97 -31.08 -5.97 -43.81 -41.61 -30.36 -
EY 0.57 0.61 -3.22 -16.76 -2.28 -2.40 -3.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.79 1.81 0.00 1.81 1.97 1.79 7.32%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 23/05/24 28/02/24 29/11/23 24/08/23 25/05/23 24/02/23 -
Price 0.69 0.64 0.625 0.635 0.68 0.66 0.67 -
P/RPS 1.71 1.54 1.97 0.00 2.31 2.15 1.85 -5.11%
P/EPS 174.33 166.88 -30.59 -5.57 -45.83 -38.68 -30.81 -
EY 0.57 0.60 -3.27 -17.95 -2.18 -2.59 -3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.83 1.79 0.00 1.89 1.83 1.82 5.42%

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