[GBAY] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 61.98%
YoY- -17.9%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 5,690 5,421 4,952 5,471 4,980 4,695 5,504 2.24%
PBT 798 1,333 631 911 563 871 767 2.68%
Tax -302 -373 161 -255 -158 -244 320 -
NP 496 960 792 656 405 627 1,087 -40.81%
-
NP to SH 496 960 792 656 405 627 1,087 -40.81%
-
Tax Rate 37.84% 27.98% -25.52% 27.99% 28.06% 28.01% -41.72% -
Total Cost 5,194 4,461 4,160 4,815 4,575 4,068 4,417 11.44%
-
Net Worth 44,311 43,719 42,786 43,004 42,324 41,921 41,400 4.64%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 901 - - - 902 -
Div Payout % - - 113.79% - - - 83.05% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 44,311 43,719 42,786 43,004 42,324 41,921 41,400 4.64%
NOSH 18,235 18,216 18,206 18,222 18,243 18,226 18,238 -0.01%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 8.72% 17.71% 15.99% 11.99% 8.13% 13.35% 19.75% -
ROE 1.12% 2.20% 1.85% 1.53% 0.96% 1.50% 2.63% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 31.20 29.76 27.20 30.02 27.30 25.76 30.18 2.24%
EPS 2.72 5.27 4.35 3.60 2.22 3.44 5.96 -40.80%
DPS 0.00 0.00 4.95 0.00 0.00 0.00 4.95 -
NAPS 2.43 2.40 2.35 2.36 2.32 2.30 2.27 4.65%
Adjusted Per Share Value based on latest NOSH - 18,222
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 6.94 6.61 6.04 6.67 6.07 5.72 6.71 2.27%
EPS 0.60 1.17 0.97 0.80 0.49 0.76 1.33 -41.26%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 1.10 -
NAPS 0.5403 0.5331 0.5217 0.5243 0.516 0.5111 0.5048 4.64%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 5.48 6.56 5.50 3.72 3.80 3.96 4.02 -
P/RPS 17.56 22.04 20.22 12.39 13.92 15.37 13.32 20.29%
P/EPS 201.47 124.48 126.44 103.33 171.17 115.12 67.45 107.82%
EY 0.50 0.80 0.79 0.97 0.58 0.87 1.48 -51.58%
DY 0.00 0.00 0.90 0.00 0.00 0.00 1.23 -
P/NAPS 2.26 2.73 2.34 1.58 1.64 1.72 1.77 17.74%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 29/05/02 27/02/02 28/11/01 29/08/01 29/05/01 27/02/01 -
Price 6.64 6.04 5.74 5.58 4.22 3.80 4.04 -
P/RPS 21.28 20.30 21.10 18.59 15.46 14.75 13.39 36.29%
P/EPS 244.12 114.61 131.95 155.00 190.09 110.47 67.79 135.49%
EY 0.41 0.87 0.76 0.65 0.53 0.91 1.48 -57.60%
DY 0.00 0.00 0.86 0.00 0.00 0.00 1.23 -
P/NAPS 2.73 2.52 2.44 2.36 1.82 1.65 1.78 33.09%

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