[GBAY] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 40.46%
YoY- -10.2%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 22,595 22,858 23,176 24,040 22,564 23,012 22,806 -0.61%
PBT 2,925 2,828 2,930 4,056 3,380 3,493 3,690 -14.31%
Tax -874 -758 -638 -640 -948 -873 -820 4.33%
NP 2,051 2,069 2,292 3,416 2,432 2,620 2,870 -20.01%
-
NP to SH 2,051 2,069 2,292 3,416 2,432 2,620 2,870 -20.01%
-
Tax Rate 29.88% 26.80% 21.77% 15.78% 28.05% 24.99% 22.22% -
Total Cost 20,544 20,789 20,884 20,624 20,132 20,392 19,936 2.01%
-
Net Worth 50,044 49,680 49,701 49,679 48,804 47,996 49,200 1.13%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 50,044 49,680 49,701 49,679 48,804 47,996 49,200 1.13%
NOSH 41,020 41,058 41,075 41,057 41,011 41,022 40,999 0.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.08% 9.05% 9.89% 14.21% 10.78% 11.39% 12.58% -
ROE 4.10% 4.17% 4.61% 6.88% 4.98% 5.46% 5.83% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 55.08 55.67 56.42 58.55 55.02 56.10 55.62 -0.64%
EPS 5.00 5.04 5.58 8.32 5.93 6.39 7.00 -20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.21 1.21 1.19 1.17 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 41,057
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.55 27.87 28.26 29.31 27.51 28.06 27.81 -0.62%
EPS 2.50 2.52 2.79 4.16 2.97 3.19 3.50 -20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6102 0.6057 0.606 0.6057 0.595 0.5852 0.5999 1.13%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.32 2.00 1.86 2.14 2.28 2.12 2.38 -
P/RPS 2.40 3.59 3.30 3.65 4.14 3.78 4.28 -31.92%
P/EPS 26.40 39.68 33.33 25.72 38.45 33.19 34.00 -15.48%
EY 3.79 2.52 3.00 3.89 2.60 3.01 2.94 18.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.65 1.54 1.77 1.92 1.81 1.98 -33.16%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 16/12/05 19/08/05 26/04/05 25/02/05 29/11/04 26/08/04 -
Price 1.69 1.20 1.85 2.10 2.28 2.28 2.36 -
P/RPS 3.07 2.16 3.28 3.59 4.14 4.06 4.24 -19.31%
P/EPS 33.80 23.81 33.15 25.24 38.45 35.70 33.71 0.17%
EY 2.96 4.20 3.02 3.96 2.60 2.80 2.97 -0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.99 1.53 1.74 1.92 1.95 1.97 -20.69%

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