[GBAY] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -24.17%
YoY- 41.09%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 24,656 22,381 22,278 22,220 21,684 20,098 20,194 14.24%
PBT 5,516 3,896 4,382 4,262 5,332 2,975 3,125 46.10%
Tax -1,000 -1,183 -1,246 -1,350 -1,492 -495 -874 9.40%
NP 4,516 2,713 3,136 2,912 3,840 2,480 2,250 59.18%
-
NP to SH 4,516 2,713 3,136 2,912 3,840 2,480 2,250 59.18%
-
Tax Rate 18.13% 30.36% 28.43% 31.68% 27.98% 16.64% 27.97% -
Total Cost 20,140 19,668 19,142 19,308 17,844 17,618 17,944 8.00%
-
Net Worth 46,616 45,559 45,216 44,281 43,719 42,821 43,020 5.50%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 901 - -
Div Payout % - - - - - 36.37% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 46,616 45,559 45,216 44,281 43,719 42,821 43,020 5.50%
NOSH 18,209 18,223 18,232 18,222 18,216 18,221 18,228 -0.06%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 18.32% 12.12% 14.08% 13.11% 17.71% 12.34% 11.14% -
ROE 9.69% 5.95% 6.94% 6.58% 8.78% 5.79% 5.23% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 135.40 122.81 122.19 121.94 119.04 110.30 110.78 14.32%
EPS 24.80 6.62 17.20 15.98 21.08 13.61 12.35 59.23%
DPS 0.00 0.00 0.00 0.00 0.00 4.95 0.00 -
NAPS 2.56 2.50 2.48 2.43 2.40 2.35 2.36 5.57%
Adjusted Per Share Value based on latest NOSH - 18,235
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 30.06 27.29 27.16 27.09 26.44 24.50 24.62 14.24%
EPS 5.51 3.31 3.82 3.55 4.68 3.02 2.74 59.38%
DPS 0.00 0.00 0.00 0.00 0.00 1.10 0.00 -
NAPS 0.5684 0.5555 0.5513 0.5399 0.5331 0.5221 0.5245 5.51%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 5.20 6.00 5.74 5.48 6.56 5.50 3.72 -
P/RPS 3.84 4.89 4.70 4.49 5.51 4.99 3.36 9.31%
P/EPS 20.97 40.30 33.37 34.29 31.12 40.41 30.13 -21.48%
EY 4.77 2.48 3.00 2.92 3.21 2.47 3.32 27.35%
DY 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
P/NAPS 2.03 2.40 2.31 2.26 2.73 2.34 1.58 18.20%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 25/04/03 25/04/03 29/08/02 29/05/02 27/02/02 28/11/01 -
Price 5.46 5.66 5.66 6.64 6.04 5.74 5.58 -
P/RPS 4.03 4.61 4.63 5.45 5.07 5.20 5.04 -13.86%
P/EPS 22.02 38.02 32.91 41.55 28.65 42.17 45.19 -38.10%
EY 4.54 2.63 3.04 2.41 3.49 2.37 2.21 61.67%
DY 0.00 0.00 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 2.13 2.26 2.28 2.73 2.52 2.44 2.36 -6.61%

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