[GBAY] YoY Cumulative Quarter 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- 106.41%
YoY- 126.88%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 16,391 11,864 14,842 11,892 11,732 11,539 13,040 3.88%
PBT 196 -582 -236 214 303 140 912 -22.58%
Tax -35 -17 0 -31 -141 -104 -26 5.07%
NP 161 -599 -236 183 162 36 886 -24.72%
-
NP to SH 161 -599 -233 183 162 36 886 -24.72%
-
Tax Rate 17.86% - - 14.49% 46.53% 74.29% 2.85% -
Total Cost 16,230 12,463 15,078 11,709 11,570 11,503 12,154 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 - - - - - 382 764 -
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 0.57% -2.06% -0.78% 0.61% 0.55% 0.12% 2.93% -
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 20.15 14.69 75.23 62.22 61.39 60.38 68.23 -18.37%
EPS 0.20 -0.74 -1.20 0.96 0.85 0.19 4.64 -40.75%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 4.00 -
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 - 82,017
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 19.98 14.47 18.10 14.50 14.30 14.07 15.90 3.87%
EPS 0.20 -0.73 -0.28 0.22 0.20 0.04 1.08 -24.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.47 0.93 -
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 3.45 4.42 3.66 4.50 3.18 3.13 2.78 3.66%
P/EPS 351.19 -87.62 -232.85 292.42 230.05 1,003.38 40.99 42.99%
EY 0.28 -1.14 -0.43 0.34 0.43 0.10 2.44 -30.26%
DY 0.00 0.00 0.00 0.00 0.00 1.06 2.11 -
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 3.42 4.63 3.52 4.37 3.26 3.31 2.90 2.78%
P/EPS 348.66 -91.66 -224.39 284.07 235.95 1,061.78 42.71 41.85%
EY 0.29 -1.09 -0.45 0.35 0.42 0.09 2.34 -29.36%
DY 0.00 0.00 0.00 0.00 0.00 1.00 2.02 -
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