[GBAY] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 233.33%
YoY- -67.5%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 6,860 24,907 18,510 11,829 5,063 27,154 20,747 -52.21%
PBT 553 1,379 1,279 670 205 3,621 3,036 -67.90%
Tax -33 -203 -271 -140 -46 -741 -819 -88.26%
NP 520 1,176 1,008 530 159 2,880 2,217 -62.00%
-
NP to SH 520 1,176 1,008 530 159 2,880 2,217 -62.00%
-
Tax Rate 5.97% 14.72% 21.19% 20.90% 22.44% 20.46% 26.98% -
Total Cost 6,340 23,731 17,502 11,299 4,904 24,274 18,530 -51.11%
-
Net Worth 30,770 30,196 31,152 30,579 31,534 31,343 31,725 -2.01%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 2,293 1,146 1,146 - 2,293 1,146 -
Div Payout % - 195.02% 113.76% 216.36% - 79.63% 51.72% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 30,770 30,196 31,152 30,579 31,534 31,343 31,725 -2.01%
NOSH 20,504 20,504 20,504 20,504 20,504 20,504 20,504 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 7.58% 4.72% 5.45% 4.48% 3.14% 10.61% 10.69% -
ROE 1.69% 3.89% 3.24% 1.73% 0.50% 9.19% 6.99% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 35.89 130.32 96.85 61.89 26.49 142.08 108.55 -52.21%
EPS 2.72 6.15 5.27 2.77 0.83 15.07 11.60 -62.00%
DPS 0.00 12.00 6.00 6.00 0.00 12.00 6.00 -
NAPS 1.61 1.58 1.63 1.60 1.65 1.64 1.66 -2.02%
Adjusted Per Share Value based on latest NOSH - 20,504
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 8.36 30.37 22.57 14.42 6.17 33.11 25.30 -52.23%
EPS 0.63 1.43 1.23 0.65 0.19 3.51 2.70 -62.13%
DPS 0.00 2.80 1.40 1.40 0.00 2.80 1.40 -
NAPS 0.3752 0.3682 0.3798 0.3728 0.3845 0.3822 0.3868 -2.01%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.92 2.02 2.15 2.24 2.23 2.24 2.28 -
P/RPS 5.35 1.55 2.22 3.62 8.42 1.58 2.10 86.63%
P/EPS 70.57 32.83 40.76 80.78 268.05 14.86 19.66 134.61%
EY 1.42 3.05 2.45 1.24 0.37 6.73 5.09 -57.33%
DY 0.00 5.94 2.79 2.68 0.00 5.36 2.63 -
P/NAPS 1.19 1.28 1.32 1.40 1.35 1.37 1.37 -8.97%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/06/18 28/02/18 28/11/17 29/08/17 30/05/17 27/02/17 29/11/16 -
Price 1.94 1.92 2.19 2.20 2.40 2.25 2.20 -
P/RPS 5.40 1.47 2.26 3.55 9.06 1.58 2.03 92.09%
P/EPS 71.30 31.20 41.52 79.33 288.48 14.93 18.97 141.93%
EY 1.40 3.20 2.41 1.26 0.35 6.70 5.27 -58.70%
DY 0.00 6.25 2.74 2.73 0.00 5.33 2.73 -
P/NAPS 1.20 1.22 1.34 1.38 1.45 1.37 1.33 -6.63%

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