[GBGAQRS] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 118.28%
YoY- 330.34%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 150,209 80,453 79,834 158,940 86,066 69,009 95,335 35.29%
PBT 31,613 14,962 10,187 25,852 13,509 8,247 16,733 52.64%
Tax -15,808 -6,323 -3,582 -7,331 -6,626 -4,022 -2,928 206.81%
NP 15,805 8,639 6,605 18,521 6,883 4,225 13,805 9.41%
-
NP to SH 15,234 9,434 7,229 16,142 7,395 5,157 6,273 80.38%
-
Tax Rate 50.00% 42.26% 35.16% 28.36% 49.05% 48.77% 17.50% -
Total Cost 134,404 71,814 73,229 140,419 79,183 64,784 81,530 39.42%
-
Net Worth 421,376 422,921 367,311 359,579 352,142 335,986 331,183 17.36%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 8,133 - - - - - -
Div Payout % - 86.21% - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 421,376 422,921 367,311 359,579 352,142 335,986 331,183 17.36%
NOSH 451,476 441,515 390,756 390,847 391,269 390,681 389,627 10.29%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.52% 10.74% 8.27% 11.65% 8.00% 6.12% 14.48% -
ROE 3.62% 2.23% 1.97% 4.49% 2.10% 1.53% 1.89% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 36.72 19.78 20.43 40.67 22.00 17.66 24.47 30.97%
EPS 3.72 2.32 1.85 4.13 1.89 1.32 1.61 74.50%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.04 0.94 0.92 0.90 0.86 0.85 13.62%
Adjusted Per Share Value based on latest NOSH - 390,847
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 27.62 14.79 14.68 29.22 15.82 12.69 17.53 35.29%
EPS 2.80 1.73 1.33 2.97 1.36 0.95 1.15 80.69%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7747 0.7775 0.6753 0.6611 0.6474 0.6177 0.6089 17.36%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.93 1.70 1.40 1.29 0.905 0.95 0.95 -
P/RPS 5.26 8.59 6.85 3.17 4.11 5.38 3.88 22.42%
P/EPS 51.83 73.28 75.68 31.23 47.88 71.97 59.01 -8.26%
EY 1.93 1.36 1.32 3.20 2.09 1.39 1.69 9.23%
DY 0.00 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.63 1.49 1.40 1.01 1.10 1.12 40.60%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 08/02/18 24/11/17 24/08/17 22/05/17 23/02/17 24/11/16 18/08/16 -
Price 1.87 1.92 1.70 1.44 1.08 0.87 1.11 -
P/RPS 5.09 9.70 8.32 3.54 4.91 4.93 4.54 7.89%
P/EPS 50.22 82.76 91.89 34.87 57.14 65.91 68.94 -18.99%
EY 1.99 1.21 1.09 2.87 1.75 1.52 1.45 23.42%
DY 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.85 1.81 1.57 1.20 1.01 1.31 24.43%

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