[GIIB] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.97%
YoY- 9.27%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 216,736 231,277 250,805 265,771 282,690 276,301 279,997 -15.68%
PBT -1,971 2,915 4,626 6,870 10,507 10,203 10,074 -
Tax 368 387 -374 -823 -4,190 -3,914 -4,048 -
NP -1,603 3,302 4,252 6,047 6,317 6,289 6,026 -
-
NP to SH -1,914 2,994 3,990 5,785 6,024 5,974 5,850 -
-
Tax Rate - -13.28% 8.08% 11.98% 39.88% 38.36% 40.18% -
Total Cost 218,339 227,975 246,553 259,724 276,373 270,012 273,971 -14.03%
-
Net Worth 88,414 93,940 91,299 90,624 96,150 93,940 92,835 -3.19%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 88,414 93,940 91,299 90,624 96,150 93,940 92,835 -3.19%
NOSH 110,518 110,518 110,518 110,518 110,518 110,518 110,518 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.74% 1.43% 1.70% 2.28% 2.23% 2.28% 2.15% -
ROE -2.16% 3.19% 4.37% 6.38% 6.27% 6.36% 6.30% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 196.11 209.27 228.00 240.48 255.79 250.01 253.35 -15.68%
EPS -1.73 2.71 3.63 5.23 5.45 5.41 5.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.85 0.83 0.82 0.87 0.85 0.84 -3.19%
Adjusted Per Share Value based on latest NOSH - 110,518
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 33.32 35.56 38.56 40.86 43.46 42.48 43.05 -15.68%
EPS -0.29 0.46 0.61 0.89 0.93 0.92 0.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1359 0.1444 0.1404 0.1393 0.1478 0.1444 0.1427 -3.19%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.575 0.465 0.46 0.405 0.375 0.36 0.37 -
P/RPS 0.29 0.22 0.20 0.17 0.15 0.14 0.15 55.13%
P/EPS -33.20 17.16 12.68 7.74 6.88 6.66 6.99 -
EY -3.01 5.83 7.89 12.92 14.54 15.02 14.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.55 0.55 0.49 0.43 0.42 0.44 38.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 26/05/14 28/02/14 21/11/13 16/08/13 20/05/13 -
Price 0.48 0.505 0.545 0.375 0.375 0.38 0.38 -
P/RPS 0.24 0.24 0.24 0.16 0.15 0.15 0.15 36.75%
P/EPS -27.72 18.64 15.03 7.16 6.88 7.03 7.18 -
EY -3.61 5.36 6.66 13.96 14.54 14.22 13.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.66 0.46 0.43 0.45 0.45 21.12%

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