[GBAY] YoY Annualized Quarter Result on 30-Jun-2021 [#2] | Financial Results | I3investor

[GBAY] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
13-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -46.18%
YoY- 12.96%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 32,782 23,728 29,684 23,784 23,464 23,078 26,080 3.88%
PBT 392 -1,164 -472 428 606 280 1,824 -22.58%
Tax -70 -34 0 -62 -282 -208 -52 5.07%
NP 322 -1,198 -472 366 324 72 1,772 -24.72%
-
NP to SH 322 -1,198 -466 366 324 72 1,772 -24.72%
-
Tax Rate 17.86% - - 14.49% 46.53% 74.29% 2.85% -
Total Cost 32,460 24,926 30,156 23,418 23,140 23,006 24,308 4.93%
-
Net Worth 28,474 29,068 30,007 30,005 29,432 29,432 30,196 -0.97%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 764 1,528 -
Div Payout % - - - - - 1,061.78% 86.28% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 28,474 29,068 30,007 30,005 29,432 29,432 30,196 -0.97%
NOSH 82,017 82,017 20,504 20,504 20,504 20,504 20,504 25.96%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 0.98% -5.05% -1.59% 1.54% 1.38% 0.31% 6.79% -
ROE 1.13% -4.12% -1.55% 1.22% 1.10% 0.24% 5.87% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 40.30 29.39 150.46 124.45 122.77 120.75 136.46 -18.37%
EPS 0.40 -1.48 -2.40 1.92 1.70 0.38 9.28 -40.75%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 8.00 -
NAPS 0.35 0.36 1.521 1.57 1.54 1.54 1.58 -22.19%
Adjusted Per Share Value based on latest NOSH - 20,504
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 39.97 28.93 36.19 29.00 28.61 28.14 31.80 3.88%
EPS 0.39 -1.46 -0.57 0.45 0.40 0.09 2.16 -24.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.93 1.86 -
NAPS 0.3472 0.3544 0.3659 0.3658 0.3589 0.3589 0.3682 -0.97%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.695 0.65 2.75 2.80 1.95 1.89 1.90 -
P/RPS 1.72 2.21 1.83 2.25 1.59 1.57 1.39 3.61%
P/EPS 175.60 -43.81 -116.43 146.21 115.03 501.69 20.49 43.00%
EY 0.57 -2.28 -0.86 0.68 0.87 0.20 4.88 -30.06%
DY 0.00 0.00 0.00 0.00 0.00 2.12 4.21 -
P/NAPS 1.99 1.81 1.81 1.78 1.27 1.23 1.20 8.78%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 26/08/22 13/09/21 26/08/20 28/08/19 29/08/18 -
Price 0.69 0.68 2.65 2.72 2.00 2.00 1.98 -
P/RPS 1.71 2.31 1.76 2.19 1.63 1.66 1.45 2.78%
P/EPS 174.33 -45.83 -112.19 142.03 117.98 530.89 21.36 41.84%
EY 0.57 -2.18 -0.89 0.70 0.85 0.19 4.68 -29.57%
DY 0.00 0.00 0.00 0.00 0.00 2.00 4.04 -
P/NAPS 1.97 1.89 1.74 1.73 1.30 1.30 1.25 7.86%

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