[GBGAQRS] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -22.73%
YoY- 97.24%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 34,347 85,877 105,394 122,067 133,271 131,162 147,663 -62.14%
PBT -24,040 7,662 7,862 27,960 26,374 26,607 25,315 -
Tax 1,407 -2,820 -2,775 -9,749 -8,285 -7,718 -7,203 -
NP -22,633 4,842 5,087 18,211 18,089 18,889 18,112 -
-
NP to SH -21,941 5,435 6,107 11,704 15,147 14,056 12,042 -
-
Tax Rate - 36.81% 35.30% 34.87% 31.41% 29.01% 28.45% -
Total Cost 56,980 81,035 100,307 103,856 115,182 112,273 129,551 -42.13%
-
Net Worth 321,182 345,510 338,413 315,622 305,145 269,761 262,863 14.27%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 321,182 345,510 338,413 315,622 305,145 269,761 262,863 14.27%
NOSH 386,966 388,214 388,980 367,003 367,645 354,949 355,221 5.86%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -65.90% 5.64% 4.83% 14.92% 13.57% 14.40% 12.27% -
ROE -6.83% 1.57% 1.80% 3.71% 4.96% 5.21% 4.58% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.88 22.12 27.09 33.26 36.25 36.95 41.57 -64.23%
EPS -5.67 1.40 1.57 3.19 4.12 3.96 3.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.89 0.87 0.86 0.83 0.76 0.74 7.94%
Adjusted Per Share Value based on latest NOSH - 367,003
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.31 15.79 19.38 22.44 24.50 24.11 27.15 -62.16%
EPS -4.03 1.00 1.12 2.15 2.78 2.58 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5905 0.6352 0.6222 0.5803 0.561 0.4959 0.4833 14.27%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.845 1.12 1.26 1.25 1.86 1.21 1.36 -
P/RPS 9.52 5.06 4.65 3.76 5.13 3.27 3.27 103.75%
P/EPS -14.90 80.00 80.25 39.20 45.15 30.56 40.12 -
EY -6.71 1.25 1.25 2.55 2.22 3.27 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.26 1.45 1.45 2.24 1.59 1.84 -32.49%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 20/08/15 21/05/15 25/02/15 14/11/14 28/08/14 21/05/14 -
Price 0.835 0.84 1.31 1.26 1.69 1.70 1.10 -
P/RPS 9.41 3.80 4.83 3.79 4.66 4.60 2.65 132.57%
P/EPS -14.73 60.00 83.44 39.51 41.02 42.93 32.45 -
EY -6.79 1.67 1.20 2.53 2.44 2.33 3.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.94 1.51 1.47 2.04 2.24 1.49 -22.81%

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