[GBAY] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -48.33%
YoY- 22.47%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 6,164 5,672 5,599 5,690 5,421 4,952 5,471 8.28%
PBT 1,379 610 1,156 798 1,333 631 911 31.86%
Tax -250 -248 -260 -302 -373 161 -255 -1.31%
NP 1,129 362 896 496 960 792 656 43.66%
-
NP to SH 1,129 362 896 496 960 792 656 43.66%
-
Tax Rate 18.13% 40.66% 22.49% 37.84% 27.98% -25.52% 27.99% -
Total Cost 5,035 5,310 4,703 5,194 4,461 4,160 4,815 3.02%
-
Net Worth 46,616 36,517 45,164 44,311 43,719 42,786 43,004 5.52%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 901 - -
Div Payout % - - - - - 113.79% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 46,616 36,517 45,164 44,311 43,719 42,786 43,004 5.52%
NOSH 18,209 18,258 18,211 18,235 18,216 18,206 18,222 -0.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 18.32% 6.38% 16.00% 8.72% 17.71% 15.99% 11.99% -
ROE 2.42% 0.99% 1.98% 1.12% 2.20% 1.85% 1.53% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 33.85 31.06 30.74 31.20 29.76 27.20 30.02 8.34%
EPS 6.20 0.88 4.92 2.72 5.27 4.35 3.60 43.72%
DPS 0.00 0.00 0.00 0.00 0.00 4.95 0.00 -
NAPS 2.56 2.00 2.48 2.43 2.40 2.35 2.36 5.57%
Adjusted Per Share Value based on latest NOSH - 18,235
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 7.52 6.92 6.83 6.94 6.61 6.04 6.67 8.33%
EPS 1.38 0.44 1.09 0.60 1.17 0.97 0.80 43.88%
DPS 0.00 0.00 0.00 0.00 0.00 1.10 0.00 -
NAPS 0.5684 0.4452 0.5507 0.5403 0.5331 0.5217 0.5243 5.53%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 5.20 6.00 5.74 5.48 6.56 5.50 3.72 -
P/RPS 15.36 19.31 18.67 17.56 22.04 20.22 12.39 15.41%
P/EPS 83.87 302.63 116.67 201.47 124.48 126.44 103.33 -12.99%
EY 1.19 0.33 0.86 0.50 0.80 0.79 0.97 14.61%
DY 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
P/NAPS 2.03 3.00 2.31 2.26 2.73 2.34 1.58 18.20%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 25/04/03 25/04/03 29/08/02 29/05/02 27/02/02 28/11/01 -
Price 5.46 5.66 5.66 6.64 6.04 5.74 5.58 -
P/RPS 16.13 18.22 18.41 21.28 20.30 21.10 18.59 -9.03%
P/EPS 88.06 285.48 115.04 244.12 114.61 131.95 155.00 -31.42%
EY 1.14 0.35 0.87 0.41 0.87 0.76 0.65 45.48%
DY 0.00 0.00 0.00 0.00 0.00 0.86 0.00 -
P/NAPS 2.13 2.83 2.28 2.73 2.52 2.44 2.36 -6.61%

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