[GBAY] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -70.19%
YoY- 1.51%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 26,165 20,229 13,812 6,780 25,252 20,040 13,084 58.39%
PBT 1,966 3,726 2,501 1,234 4,412 3,772 2,299 -9.86%
Tax -814 -589 -574 -290 -1,245 -1,059 -682 12.45%
NP 1,152 3,137 1,927 944 3,167 2,713 1,617 -20.15%
-
NP to SH 1,152 3,137 1,927 944 3,167 2,713 1,617 -20.15%
-
Tax Rate 41.40% 15.81% 22.95% 23.50% 28.22% 28.08% 29.67% -
Total Cost 25,013 17,092 11,885 5,836 22,085 17,327 11,467 67.79%
-
Net Worth 50,883 53,578 54,530 53,766 52,509 52,046 52,531 -2.09%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,831 1,840 - - 1,435 1,434 1,436 17.49%
Div Payout % 159.01% 58.67% - - 45.34% 52.87% 88.83% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 50,883 53,578 54,530 53,766 52,509 52,046 52,531 -2.09%
NOSH 40,706 40,899 41,000 41,043 41,023 40,981 41,040 -0.54%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.40% 15.51% 13.95% 13.92% 12.54% 13.54% 12.36% -
ROE 2.26% 5.85% 3.53% 1.76% 6.03% 5.21% 3.08% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 64.28 49.46 33.69 16.52 61.56 48.90 31.88 59.26%
EPS 2.83 7.67 4.70 2.30 7.72 6.62 3.94 -19.71%
DPS 4.50 4.50 0.00 0.00 3.50 3.50 3.50 18.14%
NAPS 1.25 1.31 1.33 1.31 1.28 1.27 1.28 -1.56%
Adjusted Per Share Value based on latest NOSH - 41,043
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 31.90 24.66 16.84 8.27 30.79 24.43 15.95 58.40%
EPS 1.40 3.82 2.35 1.15 3.86 3.31 1.97 -20.28%
DPS 2.23 2.24 0.00 0.00 1.75 1.75 1.75 17.45%
NAPS 0.6204 0.6533 0.6649 0.6556 0.6402 0.6346 0.6405 -2.09%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.24 1.33 1.40 1.30 1.25 1.44 1.78 -
P/RPS 1.93 2.69 4.16 7.87 2.03 2.94 5.58 -50.56%
P/EPS 43.82 17.34 29.79 56.52 16.19 21.75 45.18 -2.00%
EY 2.28 5.77 3.36 1.77 6.18 4.60 2.21 2.09%
DY 3.63 3.38 0.00 0.00 2.80 2.43 1.97 50.02%
P/NAPS 0.99 1.02 1.05 0.99 0.98 1.13 1.39 -20.16%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 24/11/08 26/08/08 24/04/08 27/02/08 15/11/07 28/08/07 -
Price 1.24 1.34 1.36 1.21 1.20 1.30 1.52 -
P/RPS 1.93 2.71 4.04 7.32 1.95 2.66 4.77 -45.14%
P/EPS 43.82 17.47 28.94 52.61 15.54 19.64 38.58 8.81%
EY 2.28 5.72 3.46 1.90 6.43 5.09 2.59 -8.11%
DY 3.63 3.36 0.00 0.00 2.92 2.69 2.30 35.36%
P/NAPS 0.99 1.02 1.02 0.92 0.94 1.02 1.19 -11.49%

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