[GBAY] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
13-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 36.17%
YoY- -3.79%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 12,966 6,463 24,883 18,967 13,119 6,561 23,420 -32.64%
PBT 1,532 851 3,793 3,093 2,282 1,153 3,563 -43.12%
Tax -481 -248 -966 -834 -623 -292 -921 -35.22%
NP 1,051 603 2,827 2,259 1,659 861 2,642 -46.00%
-
NP to SH 1,051 603 2,827 2,259 1,659 861 2,642 -46.00%
-
Tax Rate 31.40% 29.14% 25.47% 26.96% 27.30% 25.33% 25.85% -
Total Cost 11,915 5,860 22,056 16,708 11,460 5,700 20,778 -31.04%
-
Net Worth 30,001 31,202 30,453 30,848 30,076 30,873 30,040 -0.08%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,528 - 2,681 1,916 1,915 - 2,695 -31.56%
Div Payout % 145.45% - 94.85% 84.82% 115.47% - 102.04% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 30,001 31,202 30,453 30,848 30,076 30,873 30,040 -0.08%
NOSH 19,109 19,142 19,153 19,160 19,157 19,175 19,256 -0.51%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.11% 9.33% 11.36% 11.91% 12.65% 13.12% 11.28% -
ROE 3.50% 1.93% 9.28% 7.32% 5.52% 2.79% 8.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 67.85 33.76 129.92 98.99 68.48 34.21 121.62 -32.30%
EPS 5.50 3.15 14.76 11.79 8.66 4.49 13.72 -45.72%
DPS 8.00 0.00 14.00 10.00 10.00 0.00 14.00 -31.20%
NAPS 1.57 1.63 1.59 1.61 1.57 1.61 1.56 0.42%
Adjusted Per Share Value based on latest NOSH - 19,140
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.81 7.88 30.34 23.13 16.00 8.00 28.56 -32.65%
EPS 1.28 0.74 3.45 2.75 2.02 1.05 3.22 -46.02%
DPS 1.86 0.00 3.27 2.34 2.34 0.00 3.29 -31.69%
NAPS 0.3658 0.3804 0.3713 0.3761 0.3667 0.3764 0.3663 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.10 1.95 1.94 2.03 1.94 1.58 1.41 -
P/RPS 3.09 5.78 1.49 2.05 2.83 4.62 1.16 92.50%
P/EPS 38.18 61.90 13.14 17.22 22.40 35.19 10.28 140.40%
EY 2.62 1.62 7.61 5.81 4.46 2.84 9.73 -58.40%
DY 3.81 0.00 7.22 4.93 5.15 0.00 9.93 -47.29%
P/NAPS 1.34 1.20 1.22 1.26 1.24 0.98 0.90 30.48%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/04/14 26/02/14 13/11/13 28/08/13 25/04/13 26/02/13 -
Price 2.03 2.05 2.00 2.10 1.78 1.65 1.51 -
P/RPS 2.99 6.07 1.54 2.12 2.60 4.82 1.24 80.10%
P/EPS 36.91 65.08 13.55 17.81 20.55 36.75 11.01 124.49%
EY 2.71 1.54 7.38 5.61 4.87 2.72 9.09 -55.47%
DY 3.94 0.00 7.00 4.76 5.62 0.00 9.27 -43.55%
P/NAPS 1.29 1.26 1.26 1.30 1.13 1.02 0.97 20.99%

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