[GBAY] QoQ TTM Result on 30-Jun-2024 [#2]

Announcement Date
22-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 6.6%
YoY- -123.56%
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 22,682 20,473 18,155 17,663 26,041 28,281 29,019 -15.15%
PBT -5,100 -5,449 -5,878 -5,430 -2,076 -1,800 -1,728 105.89%
Tax 289 298 307 -61 -61 -51 -44 -
NP -4,811 -5,151 -5,571 -5,491 -2,137 -1,851 -1,772 94.73%
-
NP to SH -4,811 -5,151 -5,571 -5,499 -2,152 -1,877 -1,785 93.78%
-
Tax Rate - - - - - - - -
Total Cost 27,493 25,624 23,726 23,154 28,178 30,132 30,791 -7.28%
-
Net Worth 28,474 28,474 28,474 0 29,068 28,860 29,433 -2.18%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 28,474 28,474 28,474 0 29,068 28,860 29,433 -2.18%
NOSH 82,017 82,017 82,017 82,017 82,017 82,017 82,017 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -21.21% -25.16% -30.69% -31.09% -8.21% -6.55% -6.11% -
ROE -16.90% -18.09% -19.57% 0.00% -7.40% -6.50% -6.06% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 27.88 25.17 22.32 21.54 32.25 35.28 36.28 -16.11%
EPS -5.91 -6.33 -6.85 -6.70 -2.67 -2.34 -2.23 91.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.00 0.36 0.36 0.368 -3.29%
Adjusted Per Share Value based on latest NOSH - 82,017
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 27.66 24.96 22.14 21.54 31.75 34.48 35.38 -15.14%
EPS -5.87 -6.28 -6.79 -6.70 -2.62 -2.29 -2.18 93.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3472 0.3472 0.3472 0.00 0.3544 0.3519 0.3589 -2.18%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.695 0.625 0.635 0.68 0.65 0.71 0.66 -
P/RPS 2.49 2.48 2.85 3.16 2.02 2.01 1.82 23.26%
P/EPS -11.75 -9.87 -9.27 -10.14 -24.39 -30.32 -29.57 -45.98%
EY -8.51 -10.13 -10.78 -9.86 -4.10 -3.30 -3.38 85.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.79 1.81 0.00 1.81 1.97 1.79 7.32%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 23/05/24 28/02/24 29/11/23 24/08/23 25/05/23 24/02/23 -
Price 0.69 0.64 0.625 0.635 0.68 0.66 0.67 -
P/RPS 2.47 2.54 2.80 2.95 2.11 1.87 1.85 21.27%
P/EPS -11.67 -10.11 -9.13 -9.47 -25.51 -28.19 -30.02 -46.76%
EY -8.57 -9.89 -10.96 -10.56 -3.92 -3.55 -3.33 87.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.83 1.79 0.00 1.89 1.83 1.82 5.42%

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