[GBAY] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 211.88%
YoY- 17.6%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 4,727 5,714 5,924 6,164 5,672 5,599 5,690 -11.59%
PBT 219 1,247 1,050 1,379 610 1,156 798 -57.66%
Tax 161 -334 -330 -250 -248 -260 -302 -
NP 380 913 720 1,129 362 896 496 -16.23%
-
NP to SH 380 913 720 1,129 362 896 496 -16.23%
-
Tax Rate -73.52% 26.78% 31.43% 18.13% 40.66% 22.49% 37.84% -
Total Cost 4,347 4,801 5,204 5,035 5,310 4,703 5,194 -11.16%
-
Net Worth 47,806 47,198 47,392 46,616 36,517 45,164 44,311 5.17%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 47,806 47,198 47,392 46,616 36,517 45,164 44,311 5.17%
NOSH 40,860 18,223 18,227 18,209 18,258 18,211 18,235 70.98%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 8.04% 15.98% 12.15% 18.32% 6.38% 16.00% 8.72% -
ROE 0.79% 1.93% 1.52% 2.42% 0.99% 1.98% 1.12% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.57 31.36 32.50 33.85 31.06 30.74 31.20 -48.29%
EPS 0.93 5.01 3.95 6.20 0.88 4.92 2.72 -51.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 2.59 2.60 2.56 2.00 2.48 2.43 -38.48%
Adjusted Per Share Value based on latest NOSH - 18,209
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.76 6.97 7.22 7.52 6.92 6.83 6.94 -11.65%
EPS 0.46 1.11 0.88 1.38 0.44 1.09 0.60 -16.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5829 0.5755 0.5778 0.5684 0.4452 0.5507 0.5403 5.17%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.92 6.20 5.60 5.20 6.00 5.74 5.48 -
P/RPS 25.24 19.77 17.23 15.36 19.31 18.67 17.56 27.27%
P/EPS 313.98 123.75 141.77 83.87 302.63 116.67 201.47 34.31%
EY 0.32 0.81 0.71 1.19 0.33 0.86 0.50 -25.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.39 2.15 2.03 3.00 2.31 2.26 6.94%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 13/11/03 28/08/03 29/05/03 25/04/03 25/04/03 29/08/02 -
Price 2.74 7.68 5.80 5.46 5.66 5.66 6.64 -
P/RPS 23.68 24.49 17.85 16.13 18.22 18.41 21.28 7.36%
P/EPS 294.62 153.29 146.84 88.06 285.48 115.04 244.12 13.31%
EY 0.34 0.65 0.68 1.14 0.35 0.87 0.41 -11.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.97 2.23 2.13 2.83 2.28 2.73 -9.74%

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