[GBAY] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 110.79%
YoY- 12.46%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 25,066 19,116 12,824 6,480 24,253 18,103 11,859 64.47%
PBT 3,184 3,160 2,071 1,019 901 3,198 2,011 35.73%
Tax -765 -551 -221 -62 -447 -377 -231 121.69%
NP 2,419 2,609 1,850 957 454 2,821 1,780 22.62%
-
NP to SH 2,419 2,609 1,850 957 454 2,821 1,780 22.62%
-
Tax Rate 24.03% 17.44% 10.67% 6.08% 49.61% 11.79% 11.49% -
Total Cost 22,647 16,507 10,974 5,523 23,799 15,282 10,079 71.29%
-
Net Worth 54,517 49,976 49,202 50,409 49,742 51,934 52,769 2.19%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,971 2,754 2,755 - 1,776 1,770 1,772 70.99%
Div Payout % 164.18% 105.58% 148.94% - 391.30% 62.76% 99.56% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 54,517 49,976 49,202 50,409 49,742 51,934 52,769 2.19%
NOSH 36,104 39,351 39,361 39,382 39,478 39,344 39,380 -5.61%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.65% 13.65% 14.43% 14.77% 1.87% 15.58% 15.01% -
ROE 4.44% 5.22% 3.76% 1.90% 0.91% 5.43% 3.37% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 69.43 48.58 32.58 16.45 61.43 46.01 30.11 74.27%
EPS 6.70 6.63 4.70 2.43 1.15 7.17 4.52 29.91%
DPS 11.00 7.00 7.00 0.00 4.50 4.50 4.50 81.16%
NAPS 1.51 1.27 1.25 1.28 1.26 1.32 1.34 8.26%
Adjusted Per Share Value based on latest NOSH - 39,382
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 30.56 23.31 15.64 7.90 29.57 22.07 14.46 64.46%
EPS 2.95 3.18 2.26 1.17 0.55 3.44 2.17 22.64%
DPS 4.84 3.36 3.36 0.00 2.17 2.16 2.16 70.98%
NAPS 0.6647 0.6093 0.5999 0.6146 0.6065 0.6332 0.6434 2.18%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.40 2.40 2.26 1.95 1.68 1.62 1.46 -
P/RPS 2.02 4.94 6.94 11.85 2.73 3.52 4.85 -44.14%
P/EPS 20.90 36.20 48.09 80.25 146.09 22.59 32.30 -25.13%
EY 4.79 2.76 2.08 1.25 0.68 4.43 3.10 33.54%
DY 7.86 2.92 3.10 0.00 2.68 2.78 3.08 86.42%
P/NAPS 0.93 1.89 1.81 1.52 1.33 1.23 1.09 -10.01%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 29/11/10 10/08/10 27/04/10 24/02/10 25/11/09 26/08/09 -
Price 1.25 1.40 2.28 2.06 2.30 1.72 1.60 -
P/RPS 1.80 2.88 7.00 12.52 3.74 3.74 5.31 -51.28%
P/EPS 18.66 21.12 48.51 84.77 200.00 23.99 35.40 -34.67%
EY 5.36 4.74 2.06 1.18 0.50 4.17 2.82 53.26%
DY 8.80 5.00 3.07 0.00 1.96 2.62 2.81 113.60%
P/NAPS 0.83 1.10 1.82 1.61 1.83 1.30 1.19 -21.30%

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