[GBGAQRS] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -17.79%
YoY- 123.5%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 79,834 158,940 86,066 69,009 95,335 79,648 46,893 42.62%
PBT 10,187 25,852 13,509 8,247 16,733 5,160 642 532.51%
Tax -3,582 -7,331 -6,626 -4,022 -2,928 -1,820 -4,119 -8.89%
NP 6,605 18,521 6,883 4,225 13,805 3,340 -3,477 -
-
NP to SH 7,229 16,142 7,395 5,157 6,273 3,751 733 360.52%
-
Tax Rate 35.16% 28.36% 49.05% 48.77% 17.50% 35.27% 641.59% -
Total Cost 73,229 140,419 79,183 64,784 81,530 76,308 50,370 28.36%
-
Net Worth 367,311 359,579 352,142 335,986 331,183 324,305 323,584 8.82%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 367,311 359,579 352,142 335,986 331,183 324,305 323,584 8.82%
NOSH 390,756 390,847 391,269 390,681 389,627 390,729 394,615 -0.65%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 8.27% 11.65% 8.00% 6.12% 14.48% 4.19% -7.41% -
ROE 1.97% 4.49% 2.10% 1.53% 1.89% 1.16% 0.23% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 20.43 40.67 22.00 17.66 24.47 20.38 11.88 43.58%
EPS 1.85 4.13 1.89 1.32 1.61 0.96 0.19 356.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.90 0.86 0.85 0.83 0.82 9.54%
Adjusted Per Share Value based on latest NOSH - 390,681
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 14.68 29.22 15.82 12.69 17.53 14.64 8.62 42.65%
EPS 1.33 2.97 1.36 0.95 1.15 0.69 0.13 371.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6753 0.6611 0.6474 0.6177 0.6089 0.5962 0.5949 8.82%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.40 1.29 0.905 0.95 0.95 0.855 0.83 -
P/RPS 6.85 3.17 4.11 5.38 3.88 4.19 6.98 -1.24%
P/EPS 75.68 31.23 47.88 71.97 59.01 89.06 446.84 -69.42%
EY 1.32 3.20 2.09 1.39 1.69 1.12 0.22 230.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.40 1.01 1.10 1.12 1.03 1.01 29.62%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 22/05/17 23/02/17 24/11/16 18/08/16 27/05/16 26/02/16 -
Price 1.70 1.44 1.08 0.87 1.11 0.95 0.85 -
P/RPS 8.32 3.54 4.91 4.93 4.54 4.66 7.15 10.64%
P/EPS 91.89 34.87 57.14 65.91 68.94 98.96 457.60 -65.74%
EY 1.09 2.87 1.75 1.52 1.45 1.01 0.22 190.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.57 1.20 1.01 1.31 1.14 1.04 44.73%

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