[GBAY] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 137.71%
YoY- 31.78%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 6,561 23,420 18,358 12,776 5,892 23,041 17,447 -47.86%
PBT 1,153 3,563 3,148 2,313 1,027 3,204 2,513 -40.48%
Tax -292 -921 -800 -592 -303 -809 -697 -43.98%
NP 861 2,642 2,348 1,721 724 2,395 1,816 -39.16%
-
NP to SH 861 2,642 2,348 1,721 724 2,395 1,816 -39.16%
-
Tax Rate 25.33% 25.85% 25.41% 25.59% 29.50% 25.25% 27.74% -
Total Cost 5,700 20,778 16,010 11,055 5,168 20,646 15,631 -48.92%
-
Net Worth 30,873 30,040 30,358 29,612 30,230 29,622 29,427 3.24%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,695 1,921 1,922 - 2,710 1,936 -
Div Payout % - 102.04% 81.83% 111.73% - 113.18% 106.61% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 30,873 30,040 30,358 29,612 30,230 29,622 29,427 3.24%
NOSH 19,175 19,256 19,214 19,229 19,255 19,361 19,360 -0.63%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 13.12% 11.28% 12.79% 13.47% 12.29% 10.39% 10.41% -
ROE 2.79% 8.79% 7.73% 5.81% 2.39% 8.08% 6.17% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.21 121.62 95.54 66.44 30.60 119.01 90.12 -47.54%
EPS 4.49 13.72 12.22 8.95 3.76 12.37 9.38 -38.78%
DPS 0.00 14.00 10.00 10.00 0.00 14.00 10.00 -
NAPS 1.61 1.56 1.58 1.54 1.57 1.53 1.52 3.90%
Adjusted Per Share Value based on latest NOSH - 19,210
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.00 28.56 22.38 15.58 7.18 28.09 21.27 -47.86%
EPS 1.05 3.22 2.86 2.10 0.88 2.92 2.21 -39.08%
DPS 0.00 3.29 2.34 2.34 0.00 3.30 2.36 -
NAPS 0.3764 0.3663 0.3702 0.3611 0.3686 0.3612 0.3588 3.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.58 1.41 1.40 1.46 1.31 1.30 1.12 -
P/RPS 4.62 1.16 1.47 2.20 4.28 1.09 1.24 140.14%
P/EPS 35.19 10.28 11.46 16.31 34.84 10.51 11.94 105.42%
EY 2.84 9.73 8.73 6.13 2.87 9.52 8.38 -51.35%
DY 0.00 9.93 7.14 6.85 0.00 10.77 8.93 -
P/NAPS 0.98 0.90 0.89 0.95 0.83 0.85 0.74 20.57%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 25/04/13 26/02/13 27/11/12 28/08/12 27/04/12 23/02/12 10/11/11 -
Price 1.65 1.51 1.40 1.35 1.40 1.28 1.17 -
P/RPS 4.82 1.24 1.47 2.03 4.58 1.08 1.30 139.36%
P/EPS 36.75 11.01 11.46 15.08 37.23 10.35 12.47 105.41%
EY 2.72 9.09 8.73 6.63 2.69 9.66 8.02 -51.33%
DY 0.00 9.27 7.14 7.41 0.00 10.94 8.55 -
P/NAPS 1.02 0.97 0.89 0.88 0.89 0.84 0.77 20.59%

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