[GBGAQRS] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 30.5%
YoY- 82.94%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 84,405 118,793 159,271 80,453 69,009 34,347 133,271 -7.32%
PBT 5,292 16,463 22,135 14,962 8,247 -24,040 26,374 -23.46%
Tax -27 -5,119 -4,585 -6,323 -4,022 1,407 -8,285 -61.46%
NP 5,265 11,344 17,550 8,639 4,225 -22,633 18,089 -18.57%
-
NP to SH 4,970 11,321 17,046 9,434 5,157 -21,941 15,147 -16.93%
-
Tax Rate 0.51% 31.09% 20.71% 42.26% 48.77% - 31.41% -
Total Cost 79,140 107,449 141,721 71,814 64,784 56,980 115,182 -6.05%
-
Net Worth 444,086 509,628 492,351 422,921 335,986 321,182 305,145 6.44%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 4,934 7,350 - 8,133 - - - -
Div Payout % 99.28% 64.93% - 86.21% - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 444,086 509,628 492,351 422,921 335,986 321,182 305,145 6.44%
NOSH 494,594 494,594 494,594 441,515 390,681 386,966 367,645 5.06%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.24% 9.55% 11.02% 10.74% 6.12% -65.90% 13.57% -
ROE 1.12% 2.22% 3.46% 2.23% 1.53% -6.83% 4.96% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 17.11 24.24 33.97 19.78 17.66 8.88 36.25 -11.75%
EPS 1.01 2.31 3.64 2.32 1.32 -5.67 4.12 -20.87%
DPS 1.00 1.50 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.90 1.04 1.05 1.04 0.86 0.83 0.83 1.35%
Adjusted Per Share Value based on latest NOSH - 441,515
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 15.52 21.84 29.28 14.79 12.69 6.31 24.50 -7.32%
EPS 0.91 2.08 3.13 1.73 0.95 -4.03 2.78 -16.96%
DPS 0.91 1.35 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.8164 0.9369 0.9052 0.7775 0.6177 0.5905 0.561 6.44%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.67 1.25 1.11 1.70 0.95 0.845 1.86 -
P/RPS 3.92 5.16 3.27 8.59 5.38 9.52 5.13 -4.38%
P/EPS 66.52 54.11 30.53 73.28 71.97 -14.90 45.15 6.66%
EY 1.50 1.85 3.28 1.36 1.39 -6.71 2.22 -6.31%
DY 1.49 1.20 0.00 1.18 0.00 0.00 0.00 -
P/NAPS 0.74 1.20 1.06 1.63 1.10 1.02 2.24 -16.84%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 29/11/19 18/10/18 24/11/17 24/11/16 27/11/15 14/11/14 -
Price 0.705 1.21 0.935 1.92 0.87 0.835 1.69 -
P/RPS 4.12 4.99 2.75 9.70 4.93 9.41 4.66 -2.02%
P/EPS 69.99 52.37 25.72 82.76 65.91 -14.73 41.02 9.30%
EY 1.43 1.91 3.89 1.21 1.52 -6.79 2.44 -8.51%
DY 1.42 1.24 0.00 1.04 0.00 0.00 0.00 -
P/NAPS 0.78 1.16 0.89 1.85 1.01 1.01 2.04 -14.79%

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