[GBGAQRS] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.69%
YoY- 98.06%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 133,271 131,162 147,663 114,123 105,456 103,254 83,475 36.56%
PBT 26,374 26,607 25,315 12,943 12,006 33,678 13,877 53.37%
Tax -8,285 -7,718 -7,203 -5,636 -3,891 -7,406 -4,215 56.85%
NP 18,089 18,889 18,112 7,307 8,115 26,272 9,662 51.84%
-
NP to SH 15,147 14,056 12,042 5,934 6,292 23,038 7,575 58.65%
-
Tax Rate 31.41% 29.01% 28.45% 43.54% 32.41% 21.99% 30.37% -
Total Cost 115,182 112,273 129,551 106,816 97,341 76,982 73,813 34.49%
-
Net Worth 305,145 269,761 262,863 252,071 245,281 241,756 224,049 22.84%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 305,145 269,761 262,863 252,071 245,281 241,756 224,049 22.84%
NOSH 367,645 354,949 355,221 355,030 355,480 355,524 355,633 2.23%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.57% 14.40% 12.27% 6.40% 7.70% 25.44% 11.57% -
ROE 4.96% 5.21% 4.58% 2.35% 2.57% 9.53% 3.38% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 36.25 36.95 41.57 32.14 29.67 29.04 23.47 33.58%
EPS 4.12 3.96 3.39 1.67 1.77 6.48 2.13 55.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.76 0.74 0.71 0.69 0.68 0.63 20.15%
Adjusted Per Share Value based on latest NOSH - 355,030
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 24.50 24.11 27.15 20.98 19.39 18.98 15.35 36.53%
EPS 2.78 2.58 2.21 1.09 1.16 4.24 1.39 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.561 0.4959 0.4833 0.4634 0.4509 0.4445 0.4119 22.84%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.86 1.21 1.36 1.06 1.24 1.30 0.925 -
P/RPS 5.13 3.27 3.27 3.30 4.18 4.48 3.94 19.21%
P/EPS 45.15 30.56 40.12 63.42 70.06 20.06 43.43 2.62%
EY 2.22 3.27 2.49 1.58 1.43 4.98 2.30 -2.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 1.59 1.84 1.49 1.80 1.91 1.47 32.38%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 28/08/14 21/05/14 28/02/14 29/11/13 27/08/13 28/05/13 -
Price 1.69 1.70 1.10 1.10 1.17 1.35 1.17 -
P/RPS 4.66 4.60 2.65 3.42 3.94 4.65 4.98 -4.32%
P/EPS 41.02 42.93 32.45 65.81 66.10 20.83 54.93 -17.67%
EY 2.44 2.33 3.08 1.52 1.51 4.80 1.82 21.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.04 2.24 1.49 1.55 1.70 1.99 1.86 6.34%

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