[GBGAQRS] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -88.47%
YoY- -49.29%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 272,511 225,618 191,271 105,394 534,163 412,096 278,825 -1.51%
PBT -7,874 -8,516 15,524 7,862 106,256 78,296 51,922 -
Tax -8,307 -4,188 -5,595 -2,775 -32,955 -23,206 -14,921 -32.25%
NP -16,181 -12,704 9,929 5,087 73,301 55,090 37,001 -
-
NP to SH -9,666 -10,399 11,542 6,107 52,949 41,245 26,098 -
-
Tax Rate - - 36.04% 35.30% 31.01% 29.64% 28.74% -
Total Cost 288,692 238,322 181,342 100,307 460,862 357,006 241,824 12.49%
-
Net Worth 319,154 320,861 344,710 338,413 316,024 305,110 269,490 11.90%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 319,154 320,861 344,710 338,413 316,024 305,110 269,490 11.90%
NOSH 389,212 386,579 387,315 388,980 367,470 367,602 354,592 6.38%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -5.94% -5.63% 5.19% 4.83% 13.72% 13.37% 13.27% -
ROE -3.03% -3.24% 3.35% 1.80% 16.75% 13.52% 9.68% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 70.02 58.36 49.38 27.09 145.36 112.10 78.63 -7.42%
EPS -2.49 -2.69 2.98 1.57 14.41 11.22 7.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.89 0.87 0.86 0.83 0.76 5.18%
Adjusted Per Share Value based on latest NOSH - 388,980
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 50.12 41.49 35.18 19.38 98.24 75.79 51.28 -1.50%
EPS -1.78 -1.91 2.12 1.12 9.74 7.59 4.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.5901 0.634 0.6224 0.5812 0.5611 0.4956 11.91%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.83 0.845 1.12 1.26 1.25 1.86 1.21 -
P/RPS 1.19 1.45 2.27 4.65 0.86 1.66 1.54 -15.75%
P/EPS -33.42 -31.41 37.58 80.25 8.68 16.58 16.44 -
EY -2.99 -3.18 2.66 1.25 11.53 6.03 6.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.02 1.26 1.45 1.45 2.24 1.59 -26.04%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 27/11/15 20/08/15 21/05/15 25/02/15 14/11/14 28/08/14 -
Price 0.85 0.835 0.84 1.31 1.26 1.69 1.70 -
P/RPS 1.21 1.43 1.70 4.83 0.87 1.51 2.16 -31.97%
P/EPS -34.23 -31.04 28.19 83.44 8.74 15.06 23.10 -
EY -2.92 -3.22 3.55 1.20 11.44 6.64 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.01 0.94 1.51 1.47 2.04 2.24 -39.95%

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