[GBGAQRS] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -18.34%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 246,765 272,511 347,685 446,609 491,894 534,163 526,219 -39.61%
PBT -10,576 -7,874 19,444 69,858 88,803 106,256 91,239 -
Tax -7,352 -8,307 -13,937 -23,629 -28,527 -32,955 -28,842 -59.76%
NP -17,928 -16,181 5,507 46,229 60,276 73,301 62,397 -
-
NP to SH -12,022 -9,666 1,305 38,393 47,014 52,949 47,179 -
-
Tax Rate - - 71.68% 33.82% 32.12% 31.01% 31.61% -
Total Cost 264,693 288,692 342,178 400,380 431,618 460,862 463,822 -31.17%
-
Net Worth 324,305 323,584 321,182 345,510 338,413 315,622 305,145 4.13%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 324,305 323,584 321,182 345,510 338,413 315,622 305,145 4.13%
NOSH 390,729 394,615 386,966 388,214 388,980 367,003 367,645 4.13%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin -7.27% -5.94% 1.58% 10.35% 12.25% 13.72% 11.86% -
ROE -3.71% -2.99% 0.41% 11.11% 13.89% 16.78% 15.46% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 63.16 69.06 89.85 115.04 126.46 145.55 143.13 -42.00%
EPS -3.08 -2.45 0.34 9.89 12.09 14.43 12.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.83 0.89 0.87 0.86 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 388,214
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 45.37 50.10 63.92 82.11 90.43 98.20 96.74 -39.60%
EPS -2.21 -1.78 0.24 7.06 8.64 9.73 8.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5962 0.5949 0.5905 0.6352 0.6222 0.5803 0.561 4.13%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.855 0.83 0.845 1.12 1.26 1.25 1.86 -
P/RPS 1.35 1.20 0.94 0.97 1.00 0.86 1.30 2.54%
P/EPS -27.79 -33.88 250.56 11.32 10.42 8.66 14.49 -
EY -3.60 -2.95 0.40 8.83 9.59 11.54 6.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.01 1.02 1.26 1.45 1.45 2.24 -40.39%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 27/11/15 20/08/15 21/05/15 25/02/15 14/11/14 -
Price 0.95 0.85 0.835 0.84 1.31 1.26 1.69 -
P/RPS 1.50 1.23 0.93 0.73 1.04 0.87 1.18 17.33%
P/EPS -30.88 -34.70 247.60 8.49 10.84 8.73 13.17 -
EY -3.24 -2.88 0.40 11.77 9.23 11.45 7.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.04 1.01 0.94 1.51 1.47 2.04 -32.13%

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