[GBGAQRS] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -12.59%
YoY- -39.4%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 187,840 222,228 403,486 412,979 441,645 482,123 541,324 -50.52%
PBT -58,824 -47,653 43,703 50,509 62,175 67,847 78,129 -
Tax -181 -5,273 -11,481 -11,399 -16,298 -15,764 -17,954 -95.29%
NP -59,005 -52,926 32,222 39,110 45,877 52,083 60,175 -
-
NP to SH -59,869 -53,518 31,186 38,521 44,071 49,796 58,352 -
-
Tax Rate - - 26.27% 22.57% 26.21% 23.23% 22.98% -
Total Cost 246,845 275,154 371,264 373,869 395,768 430,040 481,149 -35.83%
-
Net Worth 444,086 439,151 513,166 509,628 509,628 499,737 482,603 -5.37%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 4,934 7,350 7,350 7,350 7,350 - - -
Div Payout % 0.00% 0.00% 23.57% 19.08% 16.68% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 444,086 439,151 513,166 509,628 509,628 499,737 482,603 -5.37%
NOSH 494,594 494,594 494,594 494,594 494,594 494,594 494,594 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -31.41% -23.82% 7.99% 9.47% 10.39% 10.80% 11.12% -
ROE -13.48% -12.19% 6.08% 7.56% 8.65% 9.96% 12.09% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 38.07 45.04 81.77 84.28 90.13 98.40 111.05 -50.92%
EPS -12.13 -10.85 6.32 7.86 8.99 10.16 11.97 -
DPS 1.00 1.50 1.50 1.50 1.50 0.00 0.00 -
NAPS 0.90 0.89 1.04 1.04 1.04 1.02 0.99 -6.14%
Adjusted Per Share Value based on latest NOSH - 494,594
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 34.53 40.86 74.18 75.92 81.19 88.64 99.52 -50.52%
EPS -11.01 -9.84 5.73 7.08 8.10 9.15 10.73 -
DPS 0.91 1.35 1.35 1.35 1.35 0.00 0.00 -
NAPS 0.8164 0.8074 0.9434 0.9369 0.9369 0.9187 0.8872 -5.37%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.67 0.85 0.79 1.18 1.25 1.36 1.33 -
P/RPS 1.76 1.89 0.97 1.40 1.39 1.38 1.20 28.99%
P/EPS -5.52 -7.84 12.50 15.01 13.90 13.38 11.11 -
EY -18.11 -12.76 8.00 6.66 7.19 7.47 9.00 -
DY 1.49 1.76 1.90 1.27 1.20 0.00 0.00 -
P/NAPS 0.74 0.96 0.76 1.13 1.20 1.33 1.34 -32.61%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 28/08/20 29/06/20 28/02/20 29/11/19 22/08/19 17/05/19 -
Price 0.705 0.725 0.845 1.01 1.21 1.22 1.34 -
P/RPS 1.85 1.61 1.03 1.20 1.34 1.24 1.21 32.61%
P/EPS -5.81 -6.68 13.37 12.85 13.45 12.00 11.19 -
EY -17.21 -14.96 7.48 7.78 7.43 8.33 8.93 -
DY 1.42 2.07 1.78 1.49 1.24 0.00 0.00 -
P/NAPS 0.78 0.81 0.81 0.97 1.16 1.20 1.35 -30.56%

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