[GBGAQRS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 13.47%
YoY- -246.61%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 264,620 185,231 86,495 192,142 107,991 23,586 76,853 127.84%
PBT 13,540 9,634 6,063 -59,586 -63,349 -68,642 5,957 72.78%
Tax -2,007 -1,161 -1,216 3,777 -1,309 -1,282 -1,835 6.14%
NP 11,533 8,473 4,847 -55,809 -64,658 -69,924 4,122 98.43%
-
NP to SH 11,202 8,180 4,545 -56,477 -65,271 -70,242 3,921 101.21%
-
Tax Rate 14.82% 12.05% 20.06% - - - 30.80% -
Total Cost 253,087 176,758 81,648 247,951 172,649 93,510 72,731 129.45%
-
Net Worth 488,493 486,053 453,954 449,020 444,086 439,151 513,166 -3.22%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 4,934 4,934 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 488,493 486,053 453,954 449,020 444,086 439,151 513,166 -3.22%
NOSH 543,937 543,937 494,594 494,594 494,594 494,594 494,594 6.53%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.36% 4.57% 5.60% -29.05% -59.87% -296.46% 5.36% -
ROE 2.29% 1.68% 1.00% -12.58% -14.70% -15.99% 0.76% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 48.75 34.30 17.53 38.94 21.89 4.78 15.58 113.78%
EPS 2.13 1.58 0.92 -11.45 -13.23 -14.24 0.79 93.60%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 0.00 -
NAPS 0.90 0.90 0.92 0.91 0.90 0.89 1.04 -9.18%
Adjusted Per Share Value based on latest NOSH - 494,594
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 48.67 34.07 15.91 35.34 19.86 4.34 14.13 127.90%
EPS 2.06 1.50 0.84 -10.39 -12.00 -12.92 0.72 101.40%
DPS 0.00 0.00 0.00 0.91 0.91 0.00 0.00 -
NAPS 0.8984 0.8939 0.8349 0.8258 0.8167 0.8076 0.9438 -3.23%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.575 0.55 0.625 0.68 0.67 0.85 0.79 -
P/RPS 1.18 1.60 3.57 1.75 3.06 17.78 5.07 -62.12%
P/EPS 27.86 36.31 67.85 -5.94 -5.06 -5.97 99.42 -57.14%
EY 3.59 2.75 1.47 -16.83 -19.74 -16.75 1.01 132.72%
DY 0.00 0.00 0.00 1.47 1.49 0.00 0.00 -
P/NAPS 0.64 0.61 0.68 0.75 0.74 0.96 0.76 -10.81%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/11/21 30/08/21 18/06/21 26/02/21 26/11/20 28/08/20 29/06/20 -
Price 0.45 0.51 0.595 0.61 0.705 0.725 0.845 -
P/RPS 0.92 1.49 3.39 1.57 3.22 15.17 5.43 -69.34%
P/EPS 21.80 33.67 64.60 -5.33 -5.33 -5.09 106.34 -65.19%
EY 4.59 2.97 1.55 -18.76 -18.76 -19.64 0.94 187.54%
DY 0.00 0.00 0.00 1.64 1.42 0.00 0.00 -
P/NAPS 0.50 0.57 0.65 0.67 0.78 0.81 0.81 -27.48%

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