[GBGAQRS] QoQ Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -1991.43%
YoY- -803.57%
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 86,495 84,151 84,405 -53,267 76,853 79,849 118,793 -19.04%
PBT 6,063 3,764 5,292 -74,599 5,957 4,526 16,463 -48.58%
Tax -1,216 5,085 -27 553 -1,835 1,128 -5,119 -61.61%
NP 4,847 8,849 5,265 -74,046 4,122 5,654 11,344 -43.24%
-
NP to SH 4,545 8,794 4,970 -74,163 3,921 5,403 11,321 -45.54%
-
Tax Rate 20.06% -135.10% 0.51% - 30.80% -24.92% 31.09% -
Total Cost 81,648 75,302 79,140 20,779 72,731 74,195 107,449 -16.71%
-
Net Worth 453,954 449,020 444,086 439,151 513,166 509,628 509,628 -7.41%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - 4,934 - - - 7,350 -
Div Payout % - - 99.28% - - - 64.93% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 453,954 449,020 444,086 439,151 513,166 509,628 509,628 -7.41%
NOSH 494,594 494,594 494,594 494,594 494,594 494,594 494,594 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 5.60% 10.52% 6.24% 0.00% 5.36% 7.08% 9.55% -
ROE 1.00% 1.96% 1.12% -16.89% 0.76% 1.06% 2.22% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 17.53 17.05 17.11 0.00 15.58 16.29 24.24 -19.41%
EPS 0.92 1.78 1.01 -15.03 0.79 1.10 2.31 -45.83%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 0.92 0.91 0.90 0.89 1.04 1.04 1.04 -7.84%
Adjusted Per Share Value based on latest NOSH - 494,594
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 15.90 15.47 15.52 0.00 14.13 14.68 21.84 -19.05%
EPS 0.84 1.62 0.91 -13.63 0.72 0.99 2.08 -45.33%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 1.35 -
NAPS 0.8346 0.8255 0.8164 0.8074 0.9434 0.9369 0.9369 -7.41%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.625 0.68 0.67 0.85 0.79 1.18 1.25 -
P/RPS 3.57 3.99 3.92 0.00 5.07 7.24 5.16 -21.75%
P/EPS 67.85 38.15 66.52 -5.66 99.42 107.02 54.11 16.26%
EY 1.47 2.62 1.50 -17.68 1.01 0.93 1.85 -14.19%
DY 0.00 0.00 1.49 0.00 0.00 0.00 1.20 -
P/NAPS 0.68 0.75 0.74 0.96 0.76 1.13 1.20 -31.49%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 18/06/21 26/02/21 26/11/20 28/08/20 29/06/20 28/02/20 29/11/19 -
Price 0.595 0.61 0.705 0.725 0.845 1.01 1.21 -
P/RPS 3.39 3.58 4.12 0.00 5.43 6.20 4.99 -22.70%
P/EPS 64.60 34.23 69.99 -4.82 106.34 91.60 52.37 15.00%
EY 1.55 2.92 1.43 -20.73 0.94 1.09 1.91 -12.98%
DY 0.00 0.00 1.42 0.00 0.00 0.00 1.24 -
P/NAPS 0.65 0.67 0.78 0.81 0.81 0.97 1.16 -32.00%

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