[GBGAQRS] QoQ Cumulative Quarter Result on 30-Sep-2023

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023
Profit Trend
QoQ- 53.89%
YoY- -30.78%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 431,767 376,048 309,088 237,580 156,221 85,231 337,953 17.75%
PBT 30,525 26,794 20,560 16,165 8,563 5,015 23,698 18.40%
Tax -10,064 -9,980 -6,907 -5,723 -1,776 -1,513 -2,864 131.31%
NP 20,461 16,814 13,653 10,442 6,787 3,502 20,834 -1.19%
-
NP to SH 20,694 16,909 13,734 10,503 6,825 3,526 20,813 -0.38%
-
Tax Rate 32.97% 37.25% 33.59% 35.40% 20.74% 30.17% 12.09% -
Total Cost 411,306 359,234 295,435 227,138 149,434 81,729 317,119 18.94%
-
Net Worth 521,060 515,632 515,632 510,204 504,777 504,777 504,777 2.14%
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 521,060 515,632 515,632 510,204 504,777 504,777 504,777 2.14%
NOSH 543,937 543,937 543,937 543,937 543,937 543,937 543,937 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 4.74% 4.47% 4.42% 4.40% 4.34% 4.11% 6.16% -
ROE 3.97% 3.28% 2.66% 2.06% 1.35% 0.70% 4.12% -
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 79.55 69.28 56.95 43.77 28.78 15.70 62.26 17.76%
EPS 3.81 3.12 2.53 1.94 1.26 0.65 3.83 -0.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.95 0.95 0.94 0.93 0.93 0.93 2.14%
Adjusted Per Share Value based on latest NOSH - 543,937
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 79.38 69.13 56.82 43.68 28.72 15.67 62.13 17.76%
EPS 3.80 3.11 2.52 1.93 1.25 0.65 3.83 -0.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9579 0.948 0.948 0.938 0.928 0.928 0.928 2.13%
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 0.35 0.355 0.33 0.36 0.27 0.315 0.26 -
P/RPS 0.44 0.51 0.58 0.82 0.94 2.01 0.42 3.15%
P/EPS 9.18 11.40 13.04 18.60 21.47 48.49 6.78 22.41%
EY 10.89 8.78 7.67 5.38 4.66 2.06 14.75 -18.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.35 0.38 0.29 0.34 0.28 18.25%
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 02/09/24 29/05/24 28/02/24 29/11/23 23/08/23 24/05/23 22/02/23 -
Price 0.355 0.355 0.35 0.335 0.325 0.265 0.32 -
P/RPS 0.45 0.51 0.61 0.77 1.13 1.69 0.51 -8.01%
P/EPS 9.31 11.40 13.83 17.31 25.85 40.79 8.35 7.53%
EY 10.74 8.78 7.23 5.78 3.87 2.45 11.98 -7.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.37 0.36 0.35 0.28 0.34 5.80%

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