[GBGAQRS] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[GBGAQRS] GABUNGAN AQRS BERHAD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 8.97%
YoY- 317.81%
Quarter Report
Latest QR
Upcoming QR
GBGAQRS's Result
GBGAQRS's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 246,765 491,894 470,496 320,767 82,235 31.59%
PBT -10,576 88,803 83,942 36,657 9,111 -
Tax -7,352 -28,527 -24,136 -10,699 -3,098 24.09%
NP -17,928 60,276 59,806 25,958 6,013 -
-
NP to SH -12,022 47,014 47,306 23,552 5,637 -
-
Tax Rate - 32.12% 28.75% 29.19% 34.00% -
Total Cost 264,693 431,618 410,690 294,809 76,222 36.48%
-
Net Worth 324,305 338,413 262,863 224,049 129,181 25.85%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - 4,972 - -
Div Payout % - - - 21.11% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 324,305 338,413 262,863 224,049 129,181 25.85%
NOSH 390,729 388,980 355,221 355,633 293,593 7.40%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -7.27% 12.25% 12.71% 8.09% 7.31% -
ROE -3.71% 13.89% 18.00% 10.51% 4.36% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 63.16 126.46 132.45 90.20 28.01 22.52%
EPS -3.08 12.09 13.32 6.62 1.92 -
DPS 0.00 0.00 0.00 1.40 0.00 -
NAPS 0.83 0.87 0.74 0.63 0.44 17.18%
Adjusted Per Share Value based on latest NOSH - 355,633
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 45.38 90.46 86.53 58.99 15.12 31.59%
EPS -2.21 8.65 8.70 4.33 1.04 -
DPS 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.5964 0.6224 0.4834 0.412 0.2376 25.85%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 - -
Price 0.855 1.26 1.36 0.925 0.00 -
P/RPS 1.35 1.00 1.03 1.03 0.00 -
P/EPS -27.79 10.42 10.21 13.97 0.00 -
EY -3.60 9.59 9.79 7.16 0.00 -
DY 0.00 0.00 0.00 1.51 0.00 -
P/NAPS 1.03 1.45 1.84 1.47 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 27/05/16 21/05/15 21/05/14 28/05/13 - -
Price 0.95 1.31 1.10 1.17 0.00 -
P/RPS 1.50 1.04 0.83 1.30 0.00 -
P/EPS -30.88 10.84 8.26 17.67 0.00 -
EY -3.24 9.23 12.11 5.66 0.00 -
DY 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 1.14 1.51 1.49 1.86 0.00 -

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