[GBGAQRS] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -190.1%
YoY- -125.21%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 473,956 319,227 243,992 225,618 412,096 292,185 254,275 10.93%
PBT 71,152 51,001 30,140 -8,516 78,296 59,563 27,460 17.18%
Tax -17,818 -17,236 -8,740 -4,188 -23,206 -15,513 -8,131 13.96%
NP 53,334 33,765 21,400 -12,704 55,090 44,050 19,329 18.42%
-
NP to SH 52,616 32,805 15,181 -10,399 41,245 36,906 18,616 18.89%
-
Tax Rate 25.04% 33.80% 29.00% - 29.64% 26.04% 29.61% -
Total Cost 420,622 285,462 222,592 238,322 357,006 248,135 234,946 10.18%
-
Net Worth 492,351 422,921 335,621 320,861 305,110 245,328 213,018 14.97%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 8,133 - - - - - -
Div Payout % - 24.79% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 492,351 422,921 335,621 320,861 305,110 245,328 213,018 14.97%
NOSH 494,594 441,515 390,257 386,579 367,602 355,549 308,723 8.16%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.25% 10.58% 8.77% -5.63% 13.37% 15.08% 7.60% -
ROE 10.69% 7.76% 4.52% -3.24% 13.52% 15.04% 8.74% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 101.08 78.50 62.52 58.36 112.10 82.18 82.36 3.47%
EPS 11.22 8.07 3.89 -2.69 11.22 10.38 6.03 10.89%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.04 0.86 0.83 0.83 0.69 0.69 7.24%
Adjusted Per Share Value based on latest NOSH - 386,966
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 87.16 58.71 44.87 41.49 75.79 53.74 46.76 10.93%
EPS 9.68 6.03 2.79 -1.91 7.59 6.79 3.42 18.92%
DPS 0.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9055 0.7778 0.6172 0.5901 0.5611 0.4512 0.3918 14.97%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.11 1.70 0.95 0.845 1.86 1.24 1.13 -
P/RPS 1.10 2.17 1.52 1.45 1.66 1.51 1.37 -3.59%
P/EPS 9.89 21.07 24.42 -31.41 16.58 11.95 18.74 -10.10%
EY 10.11 4.75 4.09 -3.18 6.03 8.37 5.34 11.21%
DY 0.00 1.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.63 1.10 1.02 2.24 1.80 1.64 -7.01%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 18/10/18 24/11/17 24/11/16 27/11/15 14/11/14 29/11/13 28/11/12 -
Price 0.935 1.92 0.87 0.835 1.69 1.17 1.11 -
P/RPS 0.93 2.45 1.39 1.43 1.51 1.42 1.35 -6.01%
P/EPS 8.33 23.80 22.37 -31.04 15.06 11.27 18.41 -12.37%
EY 12.00 4.20 4.47 -3.22 6.64 8.87 5.43 14.12%
DY 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.85 1.01 1.01 2.04 1.70 1.61 -9.40%

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