[GBAY] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -24.55%
YoY- -22.43%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 26,168 24,354 23,176 22,806 24,176 22,220 19,350 5.15%
PBT 4,598 4,140 2,930 3,690 4,860 4,262 2,866 8.19%
Tax -1,364 -1,110 -638 -820 -1,160 -1,350 -802 9.25%
NP 3,234 3,030 2,292 2,870 3,700 2,912 2,064 7.76%
-
NP to SH 3,234 3,030 2,292 2,870 3,700 2,912 2,064 7.76%
-
Tax Rate 29.67% 26.81% 21.77% 22.22% 23.87% 31.68% 27.98% -
Total Cost 22,934 21,324 20,884 19,936 20,476 19,308 17,286 4.82%
-
Net Worth 52,531 51,321 49,701 49,200 47,389 44,281 42,301 3.67%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 2,872 2,463 - - - - - -
Div Payout % 88.83% 81.30% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 52,531 51,321 49,701 49,200 47,389 44,281 42,301 3.67%
NOSH 41,040 41,056 41,075 40,999 18,226 18,222 18,233 14.47%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.36% 12.44% 9.89% 12.58% 15.30% 13.11% 10.67% -
ROE 6.16% 5.90% 4.61% 5.83% 7.81% 6.58% 4.88% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 63.76 59.32 56.42 55.62 132.64 121.94 106.13 -8.13%
EPS 7.88 7.38 5.58 7.00 20.30 15.98 11.32 -5.85%
DPS 7.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.25 1.21 1.20 2.60 2.43 2.32 -9.43%
Adjusted Per Share Value based on latest NOSH - 41,016
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 31.91 29.69 28.26 27.81 29.48 27.09 23.59 5.16%
EPS 3.94 3.69 2.79 3.50 4.51 3.55 2.52 7.72%
DPS 3.50 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6405 0.6257 0.606 0.5999 0.5778 0.5399 0.5158 3.67%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 1.78 1.64 1.86 2.38 5.60 5.48 3.80 -
P/RPS 2.79 2.76 3.30 4.28 4.22 4.49 3.58 -4.06%
P/EPS 22.59 22.22 33.33 34.00 27.59 34.29 33.57 -6.38%
EY 4.43 4.50 3.00 2.94 3.63 2.92 2.98 6.82%
DY 3.93 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.31 1.54 1.98 2.15 2.26 1.64 -2.71%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 19/08/05 26/08/04 28/08/03 29/08/02 29/08/01 -
Price 1.52 1.50 1.85 2.36 5.80 6.64 4.22 -
P/RPS 2.38 2.53 3.28 4.24 4.37 5.45 3.98 -8.20%
P/EPS 19.29 20.33 33.15 33.71 28.57 41.55 37.28 -10.39%
EY 5.18 4.92 3.02 2.97 3.50 2.41 2.68 11.60%
DY 4.61 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.20 1.53 1.97 2.23 2.73 1.82 -6.83%

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