[GBAY] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 24.38%
YoY- 9.33%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 11,539 5,954 25,418 18,978 13,040 6,860 24,907 -40.21%
PBT 140 15 1,201 1,188 912 553 1,379 -78.32%
Tax -104 -82 -156 -86 -26 -33 -203 -36.05%
NP 36 -67 1,045 1,102 886 520 1,176 -90.27%
-
NP to SH 36 -67 1,045 1,102 886 520 1,176 -90.27%
-
Tax Rate 74.29% 546.67% 12.99% 7.24% 2.85% 5.97% 14.72% -
Total Cost 11,503 6,021 24,373 17,876 12,154 6,340 23,731 -38.37%
-
Net Worth 29,432 29,623 29,814 30,579 30,196 30,770 30,196 -1.69%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 382 - 1,528 764 764 - 2,293 -69.82%
Div Payout % 1,061.78% - 146.31% 69.37% 86.28% - 195.02% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 29,432 29,623 29,814 30,579 30,196 30,770 30,196 -1.69%
NOSH 20,504 20,504 20,504 20,504 20,504 20,504 20,504 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.31% -1.13% 4.11% 5.81% 6.79% 7.58% 4.72% -
ROE 0.12% -0.23% 3.50% 3.60% 2.93% 1.69% 3.89% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 60.38 31.15 132.99 99.30 68.23 35.89 130.32 -40.20%
EPS 0.19 -0.35 5.47 5.77 4.64 2.72 6.15 -90.21%
DPS 2.00 0.00 8.00 4.00 4.00 0.00 12.00 -69.81%
NAPS 1.54 1.55 1.56 1.60 1.58 1.61 1.58 -1.69%
Adjusted Per Share Value based on latest NOSH - 20,504
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 14.07 7.26 30.99 23.14 15.90 8.36 30.37 -40.21%
EPS 0.04 -0.08 1.27 1.34 1.08 0.63 1.43 -90.84%
DPS 0.47 0.00 1.86 0.93 0.93 0.00 2.80 -69.66%
NAPS 0.3589 0.3612 0.3635 0.3728 0.3682 0.3752 0.3682 -1.69%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.89 1.84 1.94 1.95 1.90 1.92 2.02 -
P/RPS 3.13 5.91 1.46 1.96 2.78 5.35 1.55 59.96%
P/EPS 1,003.38 -524.87 35.48 33.82 40.99 70.57 32.83 883.67%
EY 0.10 -0.19 2.82 2.96 2.44 1.42 3.05 -89.81%
DY 1.06 0.00 4.12 2.05 2.11 0.00 5.94 -68.40%
P/NAPS 1.23 1.19 1.24 1.22 1.20 1.19 1.28 -2.62%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 30/05/19 28/02/19 28/11/18 29/08/18 21/06/18 28/02/18 -
Price 2.00 1.89 1.92 2.00 1.98 1.94 1.92 -
P/RPS 3.31 6.07 1.44 2.01 2.90 5.40 1.47 72.04%
P/EPS 1,061.78 -539.13 35.11 34.69 42.71 71.30 31.20 956.96%
EY 0.09 -0.19 2.85 2.88 2.34 1.40 3.20 -90.81%
DY 1.00 0.00 4.17 2.00 2.02 0.00 6.25 -70.62%
P/NAPS 1.30 1.22 1.23 1.25 1.25 1.20 1.22 4.33%

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