[GIIB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 114.98%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 118,513 106,721 80,668 46,249 16,326 0 -
PBT 8,900 9,531 8,279 4,719 2,282 0 -
Tax -2,407 -2,481 -2,323 -944 -526 0 -
NP 6,493 7,050 5,956 3,775 1,756 0 -
-
NP to SH 6,352 6,984 5,956 3,775 1,756 0 -
-
Tax Rate 27.04% 26.03% 28.06% 20.00% 23.05% - -
Total Cost 112,020 99,671 74,712 42,474 14,570 0 -
-
Net Worth 57,395 58,628 60,035 0 0 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,401 3,401 3,401 - - - -
Div Payout % 53.56% 48.71% 57.12% - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 57,395 58,628 60,035 0 0 0 -
NOSH 79,716 80,312 80,046 30,590 16,652 63,074 20.61%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.48% 6.61% 7.38% 8.16% 10.76% 0.00% -
ROE 11.07% 11.91% 9.92% 0.00% 0.00% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 148.67 132.88 100.78 151.19 98.04 0.00 -
EPS 7.97 8.70 7.44 12.34 10.55 0.00 -
DPS 4.27 4.24 4.25 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.75 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 30,590
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.22 16.41 12.40 7.11 2.51 0.00 -
EPS 0.98 1.07 0.92 0.58 0.27 0.00 -
DPS 0.52 0.52 0.52 0.00 0.00 0.00 -
NAPS 0.0882 0.0901 0.0923 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 0.83 0.98 0.93 1.01 0.00 0.00 -
P/RPS 0.56 0.74 0.92 0.67 0.00 0.00 -
P/EPS 10.42 11.27 12.50 8.18 0.00 0.00 -
EY 9.60 8.87 8.00 12.22 0.00 0.00 -
DY 5.14 4.32 4.57 0.00 0.00 0.00 -
P/NAPS 1.15 1.34 1.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/08/05 31/05/05 01/03/05 - - - -
Price 0.81 0.86 1.00 0.00 0.00 0.00 -
P/RPS 0.54 0.65 0.99 0.00 0.00 0.00 -
P/EPS 10.17 9.89 13.44 0.00 0.00 0.00 -
EY 9.84 10.11 7.44 0.00 0.00 0.00 -
DY 5.27 4.93 4.25 0.00 0.00 0.00 -
P/NAPS 1.13 1.18 1.33 0.00 0.00 0.00 -

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