[GBAY] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -106.41%
YoY- -112.88%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 22,672 16,683 11,539 5,954 25,418 18,978 13,040 44.44%
PBT -226 22 140 15 1,201 1,188 912 -
Tax 83 -98 -104 -82 -156 -86 -26 -
NP -143 -76 36 -67 1,045 1,102 886 -
-
NP to SH -143 -76 36 -67 1,045 1,102 886 -
-
Tax Rate - 445.45% 74.29% 546.67% 12.99% 7.24% 2.85% -
Total Cost 22,815 16,759 11,503 6,021 24,373 17,876 12,154 51.99%
-
Net Worth 29,241 29,241 29,432 29,623 29,814 30,579 30,196 -2.11%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 382 - 1,528 764 764 -
Div Payout % - - 1,061.78% - 146.31% 69.37% 86.28% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 29,241 29,241 29,432 29,623 29,814 30,579 30,196 -2.11%
NOSH 20,504 20,504 20,504 20,504 20,504 20,504 20,504 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -0.63% -0.46% 0.31% -1.13% 4.11% 5.81% 6.79% -
ROE -0.49% -0.26% 0.12% -0.23% 3.50% 3.60% 2.93% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 118.63 87.29 60.38 31.15 132.99 99.30 68.23 44.44%
EPS -0.75 -0.40 0.19 -0.35 5.47 5.77 4.64 -
DPS 0.00 0.00 2.00 0.00 8.00 4.00 4.00 -
NAPS 1.53 1.53 1.54 1.55 1.56 1.60 1.58 -2.11%
Adjusted Per Share Value based on latest NOSH - 20,504
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 27.64 20.34 14.07 7.26 30.99 23.14 15.90 44.42%
EPS -0.17 -0.09 0.04 -0.08 1.27 1.34 1.08 -
DPS 0.00 0.00 0.47 0.00 1.86 0.93 0.93 -
NAPS 0.3565 0.3565 0.3589 0.3612 0.3635 0.3728 0.3682 -2.12%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.28 2.12 1.89 1.84 1.94 1.95 1.90 -
P/RPS 1.92 2.43 3.13 5.91 1.46 1.96 2.78 -21.81%
P/EPS -304.72 -533.12 1,003.38 -524.87 35.48 33.82 40.99 -
EY -0.33 -0.19 0.10 -0.19 2.82 2.96 2.44 -
DY 0.00 0.00 1.06 0.00 4.12 2.05 2.11 -
P/NAPS 1.49 1.39 1.23 1.19 1.24 1.22 1.20 15.47%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 28/11/19 28/08/19 30/05/19 28/02/19 28/11/18 29/08/18 -
Price 2.27 2.20 2.00 1.89 1.92 2.00 1.98 -
P/RPS 1.91 2.52 3.31 6.07 1.44 2.01 2.90 -24.24%
P/EPS -303.39 -553.24 1,061.78 -539.13 35.11 34.69 42.71 -
EY -0.33 -0.18 0.09 -0.19 2.85 2.88 2.34 -
DY 0.00 0.00 1.00 0.00 4.17 2.00 2.02 -
P/NAPS 1.48 1.44 1.30 1.22 1.23 1.25 1.25 11.88%

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