[GBGAQRS] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 16.08%
YoY- 98.21%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 412,096 278,825 147,663 406,308 292,185 186,729 83,475 189.64%
PBT 78,296 51,922 25,315 72,506 59,563 47,555 13,877 216.59%
Tax -23,206 -14,921 -7,203 -21,149 -15,513 -11,621 -4,215 211.47%
NP 55,090 37,001 18,112 51,357 44,050 35,934 9,662 218.81%
-
NP to SH 41,245 26,098 12,042 42,840 36,906 30,613 7,575 209.18%
-
Tax Rate 29.64% 28.74% 28.45% 29.17% 26.04% 24.44% 30.37% -
Total Cost 357,006 241,824 129,551 354,951 248,135 150,795 73,813 185.72%
-
Net Worth 305,110 269,490 262,863 252,384 245,328 241,775 224,049 22.83%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 6,789 - - - -
Div Payout % - - - 15.85% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 305,110 269,490 262,863 252,384 245,328 241,775 224,049 22.83%
NOSH 367,602 354,592 355,221 355,470 355,549 355,551 355,633 2.22%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.37% 13.27% 12.27% 12.64% 15.08% 19.24% 11.57% -
ROE 13.52% 9.68% 4.58% 16.97% 15.04% 12.66% 3.38% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 112.10 78.63 41.57 114.30 82.18 52.52 23.47 183.34%
EPS 11.22 7.36 3.39 12.05 10.38 8.61 2.13 202.43%
DPS 0.00 0.00 0.00 1.91 0.00 0.00 0.00 -
NAPS 0.83 0.76 0.74 0.71 0.69 0.68 0.63 20.15%
Adjusted Per Share Value based on latest NOSH - 355,030
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 75.76 51.26 27.15 74.70 53.72 34.33 15.35 189.60%
EPS 7.58 4.80 2.21 7.88 6.78 5.63 1.39 209.49%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.5609 0.4954 0.4833 0.464 0.451 0.4445 0.4119 22.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.86 1.21 1.36 1.06 1.24 1.30 0.925 -
P/RPS 1.66 1.54 3.27 0.93 1.51 2.48 3.94 -43.76%
P/EPS 16.58 16.44 40.12 8.80 11.95 15.10 43.43 -47.34%
EY 6.03 6.08 2.49 11.37 8.37 6.62 2.30 90.02%
DY 0.00 0.00 0.00 1.80 0.00 0.00 0.00 -
P/NAPS 2.24 1.59 1.84 1.49 1.80 1.91 1.47 32.38%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 28/08/14 21/05/14 28/02/14 29/11/13 27/08/13 28/05/13 -
Price 1.69 1.70 1.10 1.10 1.17 1.35 1.17 -
P/RPS 1.51 2.16 2.65 0.96 1.42 2.57 4.98 -54.83%
P/EPS 15.06 23.10 32.45 9.13 11.27 15.68 54.93 -57.76%
EY 6.64 4.33 3.08 10.96 8.87 6.38 1.82 136.80%
DY 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
P/NAPS 2.04 2.24 1.49 1.55 1.70 1.99 1.86 6.34%

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