[GIIB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -24.94%
YoY- -60.75%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 192,436 181,106 170,472 157,188 147,813 131,854 121,298 35.98%
PBT 7,464 5,685 5,677 6,057 970 5,750 5,046 29.79%
Tax -4,202 -3,443 -2,823 -2,534 3,699 4,166 4,173 -
NP 3,262 2,242 2,854 3,523 4,669 9,916 9,219 -49.94%
-
NP to SH 4,177 2,915 3,108 3,401 4,531 9,733 9,017 -40.10%
-
Tax Rate 56.30% 60.56% 49.73% 41.84% -381.34% -72.45% -82.70% -
Total Cost 189,174 178,864 167,618 153,665 143,144 121,938 112,079 41.71%
-
Net Worth 73,822 70,700 69,599 68,567 68,063 66,399 65,457 8.33%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 15 15 15 15 15 15 15 0.00%
Div Payout % 0.38% 0.55% 0.51% 0.47% 0.35% 0.16% 0.18% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 73,822 70,700 69,599 68,567 68,063 66,399 65,457 8.33%
NOSH 80,241 80,341 79,999 79,729 80,075 80,000 79,826 0.34%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.70% 1.24% 1.67% 2.24% 3.16% 7.52% 7.60% -
ROE 5.66% 4.12% 4.47% 4.96% 6.66% 14.66% 13.78% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 239.82 225.42 213.09 197.15 184.59 164.82 151.95 35.51%
EPS 5.21 3.63 3.89 4.27 5.66 12.17 11.30 -40.29%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 0.92 0.88 0.87 0.86 0.85 0.83 0.82 7.96%
Adjusted Per Share Value based on latest NOSH - 79,729
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 29.59 27.84 26.21 24.17 22.73 20.27 18.65 35.99%
EPS 0.64 0.45 0.48 0.52 0.70 1.50 1.39 -40.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1135 0.1087 0.107 0.1054 0.1046 0.1021 0.1006 8.36%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.79 0.70 0.61 0.51 0.52 0.56 0.59 -
P/RPS 0.33 0.31 0.29 0.26 0.28 0.34 0.39 -10.53%
P/EPS 15.18 19.29 15.70 11.96 9.19 4.60 5.22 103.60%
EY 6.59 5.18 6.37 8.36 10.88 21.73 19.15 -50.86%
DY 0.03 0.03 0.03 0.04 0.04 0.04 0.03 0.00%
P/NAPS 0.86 0.80 0.70 0.59 0.61 0.67 0.72 12.56%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 13/11/07 28/08/07 31/05/07 28/02/07 28/11/06 24/08/06 24/05/06 -
Price 0.73 0.82 0.66 0.72 0.52 0.53 0.58 -
P/RPS 0.30 0.36 0.31 0.37 0.28 0.32 0.38 -14.56%
P/EPS 14.02 22.60 16.99 16.88 9.19 4.36 5.13 95.35%
EY 7.13 4.42 5.89 5.92 10.88 22.96 19.48 -48.80%
DY 0.03 0.02 0.03 0.03 0.04 0.04 0.03 0.00%
P/NAPS 0.79 0.93 0.76 0.84 0.61 0.64 0.71 7.37%

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