[GBAY] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 23.77%
YoY- -22.62%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 17,144 11,588 6,010 22,564 17,259 11,403 5,255 119.80%
PBT 2,121 1,465 1,014 3,380 2,620 1,845 1,097 55.13%
Tax -569 -319 -160 -948 -655 -410 -146 147.44%
NP 1,552 1,146 854 2,432 1,965 1,435 951 38.57%
-
NP to SH 1,552 1,146 854 2,432 1,965 1,435 951 38.57%
-
Tax Rate 26.83% 21.77% 15.78% 28.05% 25.00% 22.22% 13.31% -
Total Cost 15,592 10,442 5,156 20,132 15,294 9,968 4,304 135.69%
-
Net Worth 49,680 49,701 49,679 48,804 47,996 49,200 48,779 1.22%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 49,680 49,701 49,679 48,804 47,996 49,200 48,779 1.22%
NOSH 41,058 41,075 41,057 41,011 41,022 40,999 40,991 0.10%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.05% 9.89% 14.21% 10.78% 11.39% 12.58% 18.10% -
ROE 3.12% 2.31% 1.72% 4.98% 4.09% 2.92% 1.95% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 41.76 28.21 14.64 55.02 42.07 27.81 12.82 119.58%
EPS 3.78 2.79 2.08 5.93 4.79 3.50 2.32 38.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 1.21 1.19 1.17 1.20 1.19 1.11%
Adjusted Per Share Value based on latest NOSH - 40,877
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 20.90 14.13 7.33 27.51 21.04 13.90 6.41 119.72%
EPS 1.89 1.40 1.04 2.97 2.40 1.75 1.16 38.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6057 0.606 0.6057 0.595 0.5852 0.5999 0.5948 1.21%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.00 1.86 2.14 2.28 2.12 2.38 2.60 -
P/RPS 4.79 6.59 14.62 4.14 5.04 8.56 20.28 -61.75%
P/EPS 52.91 66.67 102.88 38.45 44.26 68.00 112.07 -39.34%
EY 1.89 1.50 0.97 2.60 2.26 1.47 0.89 65.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.54 1.77 1.92 1.81 1.98 2.18 -16.93%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/12/05 19/08/05 26/04/05 25/02/05 29/11/04 26/08/04 27/05/04 -
Price 1.20 1.85 2.10 2.28 2.28 2.36 2.40 -
P/RPS 2.87 6.56 14.35 4.14 5.42 8.49 18.72 -71.32%
P/EPS 31.75 66.31 100.96 38.45 47.60 67.43 103.45 -54.46%
EY 3.15 1.51 0.99 2.60 2.10 1.48 0.97 119.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.53 1.74 1.92 1.95 1.97 2.02 -37.81%

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