[GBAY] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -5.67%
YoY- 2.81%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 22,563 21,985 21,844 21,620 22,529 23,474 23,359 -2.27%
PBT 3,380 2,840 3,312 3,613 3,895 4,286 4,195 -13.35%
Tax -949 -495 -584 -649 -753 -1,162 -1,088 -8.67%
NP 2,431 2,345 2,728 2,964 3,142 3,124 3,107 -15.02%
-
NP to SH 2,431 2,345 2,728 2,964 3,142 3,124 3,107 -15.02%
-
Tax Rate 28.08% 17.43% 17.63% 17.96% 19.33% 27.11% 25.94% -
Total Cost 20,132 19,640 19,116 18,656 19,387 20,350 20,252 -0.39%
-
Net Worth 48,643 48,069 49,220 48,779 47,806 36,447 36,455 21.09%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 48,643 48,069 49,220 48,779 47,806 36,447 36,455 21.09%
NOSH 40,877 41,085 41,016 40,991 40,860 18,223 18,227 70.91%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.77% 10.67% 12.49% 13.71% 13.95% 13.31% 13.30% -
ROE 5.00% 4.88% 5.54% 6.08% 6.57% 8.57% 8.52% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 55.20 53.51 53.26 52.74 55.14 128.81 128.15 -42.81%
EPS 5.95 5.71 6.65 7.23 7.69 17.14 17.05 -50.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.20 1.19 1.17 2.00 2.00 -29.14%
Adjusted Per Share Value based on latest NOSH - 40,991
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 27.51 26.81 26.63 26.36 27.47 28.62 28.48 -2.27%
EPS 2.96 2.86 3.33 3.61 3.83 3.81 3.79 -15.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5931 0.5861 0.6001 0.5948 0.5829 0.4444 0.4445 21.09%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.28 2.12 2.38 2.60 2.92 6.20 5.60 -
P/RPS 4.13 3.96 4.47 4.93 5.30 4.81 4.37 -3.67%
P/EPS 38.34 37.14 35.78 35.96 37.97 36.17 32.85 10.80%
EY 2.61 2.69 2.79 2.78 2.63 2.76 3.04 -9.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.81 1.98 2.18 2.50 3.10 2.80 -22.14%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 26/08/04 27/05/04 27/02/04 13/11/03 28/08/03 -
Price 2.28 2.28 2.36 2.40 2.74 7.68 5.80 -
P/RPS 4.13 4.26 4.43 4.55 4.97 5.96 4.53 -5.95%
P/EPS 38.34 39.95 35.48 33.19 35.63 44.80 34.03 8.23%
EY 2.61 2.50 2.82 3.01 2.81 2.23 2.94 -7.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.95 1.97 2.02 2.34 3.84 2.90 -23.94%

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