[GBGAQRS] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
08-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 19.5%
YoY- 112.27%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 192,142 412,979 582,471 469,436 330,058 272,511 534,163 -15.65%
PBT -59,586 50,509 87,344 82,614 43,649 -7,874 106,256 -
Tax 3,776 -11,399 -21,589 -33,044 -15,396 -8,307 -32,955 -
NP -55,810 39,110 65,755 49,570 28,253 -16,181 73,301 -
-
NP to SH -56,478 38,521 63,569 48,039 22,631 -9,666 52,949 -
-
Tax Rate - 22.57% 24.72% 40.00% 35.27% - 31.01% -
Total Cost 247,952 373,869 516,716 419,866 301,805 288,692 460,862 -9.80%
-
Net Worth 449,020 509,628 464,216 421,376 344,317 323,584 315,622 6.04%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 4,934 7,350 13,945 8,133 - - - -
Div Payout % 0.00% 19.08% 21.94% 16.93% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 449,020 509,628 464,216 421,376 344,317 323,584 315,622 6.04%
NOSH 494,594 494,594 494,594 451,476 391,269 394,615 367,003 5.09%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -29.05% 9.47% 11.29% 10.56% 8.56% -5.94% 13.72% -
ROE -12.58% 7.56% 13.69% 11.40% 6.57% -2.99% 16.78% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 38.94 84.28 124.22 114.75 84.36 69.06 145.55 -19.71%
EPS -11.45 7.86 13.56 11.74 5.78 -2.45 14.43 -
DPS 1.00 1.50 2.97 1.99 0.00 0.00 0.00 -
NAPS 0.91 1.04 0.99 1.03 0.88 0.82 0.86 0.94%
Adjusted Per Share Value based on latest NOSH - 451,476
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 35.32 75.92 107.08 86.30 60.68 50.10 98.20 -15.65%
EPS -10.38 7.08 11.69 8.83 4.16 -1.78 9.73 -
DPS 0.91 1.35 2.56 1.50 0.00 0.00 0.00 -
NAPS 0.8255 0.9369 0.8534 0.7747 0.633 0.5949 0.5803 6.04%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.68 1.18 0.855 1.93 0.905 0.83 1.25 -
P/RPS 1.75 1.40 0.69 1.68 1.07 1.20 0.86 12.55%
P/EPS -5.94 15.01 6.31 16.44 15.65 -33.88 8.66 -
EY -16.83 6.66 15.86 6.08 6.39 -2.95 11.54 -
DY 1.47 1.27 3.48 1.03 0.00 0.00 0.00 -
P/NAPS 0.75 1.13 0.86 1.87 1.03 1.01 1.45 -10.39%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 28/02/19 08/02/18 23/02/17 26/02/16 25/02/15 -
Price 0.61 1.01 1.10 1.87 1.08 0.85 1.26 -
P/RPS 1.57 1.20 0.89 1.63 1.28 1.23 0.87 10.32%
P/EPS -5.33 12.85 8.11 15.93 18.67 -34.70 8.73 -
EY -18.76 7.78 12.32 6.28 5.36 -2.88 11.45 -
DY 1.64 1.49 2.70 1.06 0.00 0.00 0.00 -
P/NAPS 0.67 0.97 1.11 1.82 1.23 1.04 1.47 -12.26%

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