[GBAY] YoY TTM Result on 30-Jun-2022 [#2]

Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 0.33%
YoY- -333.7%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 22,682 26,041 27,111 23,664 22,866 23,918 26,118 -2.32%
PBT -5,100 -2,076 -1,895 701 -63 428 1,619 -
Tax 289 -61 379 -63 46 -234 -88 -
NP -4,811 -2,137 -1,516 638 -17 194 1,531 -
-
NP to SH -4,811 -2,152 -1,491 638 -17 194 1,531 -
-
Tax Rate - - - 8.99% - 54.67% 5.44% -
Total Cost 27,493 28,178 28,627 23,026 22,883 23,724 24,587 1.87%
-
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 - - - - - 1,146 1,911 -
Div Payout % - - - - - 591.09% 124.83% -
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 -21.21% -8.21% -5.59% 2.70% -0.07% 0.81% 5.86% -
ROE -16.90% -7.40% -4.97% 2.13% -0.06% 0.66% 5.07% -
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 27.88 32.25 137.42 123.82 119.64 125.15 136.66 -23.25%
EPS -5.91 -2.67 -7.56 3.34 -0.09 1.02 8.01 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 10.00 -
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 - 20,504
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 27.66 31.75 33.06 28.85 27.88 29.16 31.84 -2.31%
EPS -5.87 -2.62 -1.82 0.78 -0.02 0.24 1.87 -
DPS 0.00 0.00 0.00 0.00 0.00 1.40 2.33 -
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 2.49 2.02 2.00 2.26 1.63 1.51 1.39 10.19%
P/EPS -11.75 -24.39 -36.39 83.88 -2,192.26 186.19 23.72 -
EY -8.51 -4.10 -2.75 1.19 -0.05 0.54 4.22 -
DY 0.00 0.00 0.00 0.00 0.00 3.17 5.26 -
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 2.47 2.11 1.93 2.20 1.67 1.60 1.45 9.27%
P/EPS -11.67 -25.51 -35.06 81.48 -2,248.47 197.03 24.72 -
EY -8.57 -3.92 -2.85 1.23 -0.04 0.51 4.05 -
DY 0.00 0.00 0.00 0.00 0.00 3.00 5.05 -
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