[GBAY] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 20.87%
YoY- -7.56%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 5,063 6,408 6,236 7,467 7,043 5,720 6,428 -14.69%
PBT 205 585 745 1,249 1,041 341 960 -64.24%
Tax -46 78 -160 -356 -303 59 -250 -67.61%
NP 159 663 585 893 738 400 710 -63.08%
-
NP to SH 159 663 585 892 738 400 710 -63.08%
-
Tax Rate 22.44% -13.33% 21.48% 28.50% 29.11% -17.30% 26.04% -
Total Cost 4,904 5,745 5,651 6,574 6,305 5,320 5,718 -9.72%
-
Net Worth 31,534 31,343 31,725 31,134 31,355 30,813 31,576 -0.08%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 1,146 - 1,146 - 1,148 - -
Div Payout % - 172.96% - 128.48% - 287.08% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 31,534 31,343 31,725 31,134 31,355 30,813 31,576 -0.08%
NOSH 20,504 20,504 20,504 19,100 19,119 19,138 19,137 4.70%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.14% 10.35% 9.38% 11.96% 10.48% 6.99% 11.05% -
ROE 0.50% 2.12% 1.84% 2.87% 2.35% 1.30% 2.25% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 26.49 33.53 32.63 39.09 36.84 29.89 33.59 -14.62%
EPS 0.83 3.47 3.06 4.67 3.86 2.09 3.71 -63.11%
DPS 0.00 6.00 0.00 6.00 0.00 6.00 0.00 -
NAPS 1.65 1.64 1.66 1.63 1.64 1.61 1.65 0.00%
Adjusted Per Share Value based on latest NOSH - 19,100
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 6.17 7.81 7.60 9.10 8.59 6.97 7.84 -14.74%
EPS 0.19 0.81 0.71 1.09 0.90 0.49 0.87 -63.70%
DPS 0.00 1.40 0.00 1.40 0.00 1.40 0.00 -
NAPS 0.3845 0.3822 0.3868 0.3796 0.3823 0.3757 0.385 -0.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.23 2.24 2.28 2.10 2.22 2.28 1.97 -
P/RPS 8.42 6.68 6.99 5.37 6.03 7.63 5.87 27.16%
P/EPS 268.05 64.57 74.49 44.97 57.51 109.09 53.10 193.98%
EY 0.37 1.55 1.34 2.22 1.74 0.92 1.88 -66.13%
DY 0.00 2.68 0.00 2.86 0.00 2.63 0.00 -
P/NAPS 1.35 1.37 1.37 1.29 1.35 1.42 1.19 8.76%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 27/02/17 29/11/16 24/08/16 19/05/16 25/02/16 25/11/15 -
Price 2.40 2.25 2.20 2.27 1.95 2.30 2.25 -
P/RPS 9.06 6.71 6.74 5.81 5.29 7.70 6.70 22.26%
P/EPS 288.48 64.86 71.87 48.61 50.52 110.05 60.65 182.56%
EY 0.35 1.54 1.39 2.06 1.98 0.91 1.65 -64.39%
DY 0.00 2.67 0.00 2.64 0.00 2.61 0.00 -
P/NAPS 1.45 1.37 1.33 1.39 1.19 1.43 1.36 4.36%

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