[GBGAQRS] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 79.98%
YoY- 111.65%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 71,724 330,773 264,620 185,231 86,495 192,142 107,991 -23.89%
PBT 6,621 24,341 13,540 9,634 6,063 -59,586 -63,349 -
Tax -1,102 -7,747 -2,007 -1,161 -1,216 3,777 -1,309 -10.85%
NP 5,519 16,594 11,533 8,473 4,847 -55,809 -64,658 -
-
NP to SH 5,437 16,280 11,202 8,180 4,545 -56,477 -65,271 -
-
Tax Rate 16.64% 31.83% 14.82% 12.05% 20.06% - - -
Total Cost 66,205 314,179 253,087 176,758 81,648 247,951 172,649 -47.24%
-
Net Worth 488,493 483,066 488,493 486,053 453,954 449,020 444,086 6.56%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - 4,934 4,934 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 488,493 483,066 488,493 486,053 453,954 449,020 444,086 6.56%
NOSH 543,937 543,937 543,937 543,937 494,594 494,594 494,594 6.55%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.69% 5.02% 4.36% 4.57% 5.60% -29.05% -59.87% -
ROE 1.11% 3.37% 2.29% 1.68% 1.00% -12.58% -14.70% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 13.21 60.94 48.75 34.30 17.53 38.94 21.89 -28.60%
EPS 1.00 3.07 2.13 1.58 0.92 -11.45 -13.23 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.90 0.89 0.90 0.90 0.92 0.91 0.90 0.00%
Adjusted Per Share Value based on latest NOSH - 543,937
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 13.19 60.83 48.67 34.07 15.91 35.34 19.86 -23.89%
EPS 1.00 2.99 2.06 1.50 0.84 -10.39 -12.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.91 -
NAPS 0.8984 0.8884 0.8984 0.8939 0.8349 0.8258 0.8167 6.56%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.395 0.445 0.575 0.55 0.625 0.68 0.67 -
P/RPS 2.99 0.73 1.18 1.60 3.57 1.75 3.06 -1.53%
P/EPS 39.43 14.84 27.86 36.31 67.85 -5.94 -5.06 -
EY 2.54 6.74 3.59 2.75 1.47 -16.83 -19.74 -
DY 0.00 0.00 0.00 0.00 0.00 1.47 1.49 -
P/NAPS 0.44 0.50 0.64 0.61 0.68 0.75 0.74 -29.31%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 30/11/21 30/08/21 18/06/21 26/02/21 26/11/20 -
Price 0.33 0.375 0.45 0.51 0.595 0.61 0.705 -
P/RPS 2.50 0.62 0.92 1.49 3.39 1.57 3.22 -15.53%
P/EPS 32.94 12.50 21.80 33.67 64.60 -5.33 -5.33 -
EY 3.04 8.00 4.59 2.97 1.55 -18.76 -18.76 -
DY 0.00 0.00 0.00 0.00 0.00 1.64 1.42 -
P/NAPS 0.37 0.42 0.50 0.57 0.65 0.67 0.78 -39.20%

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