[GBAY] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 74.3%
YoY- -36.65%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 6,300 24,611 19,044 12,966 6,463 24,883 18,967 -52.07%
PBT 991 2,873 2,268 1,532 851 3,793 3,093 -53.20%
Tax -275 -856 -695 -481 -248 -966 -834 -52.30%
NP 716 2,017 1,573 1,051 603 2,827 2,259 -53.54%
-
NP to SH 716 2,017 1,573 1,051 603 2,827 2,259 -53.54%
-
Tax Rate 27.75% 29.79% 30.64% 31.40% 29.14% 25.47% 26.96% -
Total Cost 5,584 22,594 17,471 11,915 5,860 22,056 16,708 -51.87%
-
Net Worth 30,931 30,207 30,580 30,001 31,202 30,453 30,848 0.17%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 2,294 1,529 1,528 - 2,681 1,916 -
Div Payout % - 113.74% 97.21% 145.45% - 94.85% 84.82% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 30,931 30,207 30,580 30,001 31,202 30,453 30,848 0.17%
NOSH 19,093 19,118 19,113 19,109 19,142 19,153 19,160 -0.23%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 11.37% 8.20% 8.26% 8.11% 9.33% 11.36% 11.91% -
ROE 2.31% 6.68% 5.14% 3.50% 1.93% 9.28% 7.32% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 33.00 128.73 99.64 67.85 33.76 129.92 98.99 -51.95%
EPS 3.75 10.55 8.23 5.50 3.15 14.76 11.79 -53.43%
DPS 0.00 12.00 8.00 8.00 0.00 14.00 10.00 -
NAPS 1.62 1.58 1.60 1.57 1.63 1.59 1.61 0.41%
Adjusted Per Share Value based on latest NOSH - 19,106
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 7.68 30.01 23.22 15.81 7.88 30.34 23.13 -52.08%
EPS 0.87 2.46 1.92 1.28 0.74 3.45 2.75 -53.60%
DPS 0.00 2.80 1.86 1.86 0.00 3.27 2.34 -
NAPS 0.3771 0.3683 0.3729 0.3658 0.3804 0.3713 0.3761 0.17%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.35 2.14 2.40 2.10 1.95 1.94 2.03 -
P/RPS 7.12 1.66 2.41 3.09 5.78 1.49 2.05 129.51%
P/EPS 62.67 20.28 29.16 38.18 61.90 13.14 17.22 136.78%
EY 1.60 4.93 3.43 2.62 1.62 7.61 5.81 -57.70%
DY 0.00 5.61 3.33 3.81 0.00 7.22 4.93 -
P/NAPS 1.45 1.35 1.50 1.34 1.20 1.22 1.26 9.82%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/04/15 26/02/15 26/11/14 27/08/14 28/04/14 26/02/14 13/11/13 -
Price 2.40 2.18 1.97 2.03 2.05 2.00 2.10 -
P/RPS 7.27 1.69 1.98 2.99 6.07 1.54 2.12 127.57%
P/EPS 64.00 20.66 23.94 36.91 65.08 13.55 17.81 134.79%
EY 1.56 4.84 4.18 2.71 1.54 7.38 5.61 -57.43%
DY 0.00 5.50 4.06 3.94 0.00 7.00 4.76 -
P/NAPS 1.48 1.38 1.23 1.29 1.26 1.26 1.30 9.03%

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