[GBAY] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 15.35%
YoY- 9.4%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 22,595 22,564 22,528 22,381 20,098 23,727 26,381 0.16%
PBT 2,925 3,380 3,895 3,896 2,975 4,738 6,457 0.84%
Tax -874 -948 -752 -1,183 -495 -792 -27 -3.62%
NP 2,051 2,432 3,143 2,713 2,480 3,946 6,430 1.22%
-
NP to SH 2,051 2,432 3,143 2,713 2,480 3,946 6,430 1.22%
-
Tax Rate 29.88% 28.05% 19.31% 30.36% 16.64% 16.72% 0.42% -
Total Cost 20,544 20,132 19,385 19,668 17,618 19,781 19,951 -0.03%
-
Net Worth 50,044 48,804 47,944 45,559 42,821 41,373 38,273 -0.28%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - 901 902 - -
Div Payout % - - - - 36.37% 22.86% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 50,044 48,804 47,944 45,559 42,821 41,373 38,273 -0.28%
NOSH 41,020 41,011 40,977 18,223 18,221 18,226 18,225 -0.85%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.08% 10.78% 13.95% 12.12% 12.34% 16.63% 24.37% -
ROE 4.10% 4.98% 6.56% 5.95% 5.79% 9.54% 16.80% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 55.08 55.02 54.98 122.81 110.30 130.18 144.75 1.03%
EPS 5.00 5.93 7.67 6.62 13.61 21.65 35.28 2.09%
DPS 0.00 0.00 0.00 0.00 4.95 4.95 0.00 -
NAPS 1.22 1.19 1.17 2.50 2.35 2.27 2.10 0.57%
Adjusted Per Share Value based on latest NOSH - 18,258
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 27.55 27.51 27.47 27.29 24.50 28.93 32.17 0.16%
EPS 2.50 2.97 3.83 3.31 3.02 4.81 7.84 1.22%
DPS 0.00 0.00 0.00 0.00 1.10 1.10 0.00 -
NAPS 0.6102 0.595 0.5846 0.5555 0.5221 0.5045 0.4667 -0.28%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.32 2.28 2.92 6.00 5.50 4.02 0.00 -
P/RPS 2.40 4.14 5.31 4.89 4.99 3.09 0.00 -100.00%
P/EPS 26.40 38.45 38.07 40.30 40.41 18.57 0.00 -100.00%
EY 3.79 2.60 2.63 2.48 2.47 5.39 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.90 1.23 0.00 -
P/NAPS 1.08 1.92 2.50 2.40 2.34 1.77 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 20/02/06 25/02/05 27/02/04 25/04/03 27/02/02 27/02/01 25/02/00 -
Price 1.69 2.28 2.74 5.66 5.74 4.04 7.80 -
P/RPS 3.07 4.14 4.98 4.61 5.20 3.10 5.39 0.60%
P/EPS 33.80 38.45 35.72 38.02 42.17 18.66 22.11 -0.45%
EY 2.96 2.60 2.80 2.63 2.37 5.36 4.52 0.45%
DY 0.00 0.00 0.00 0.00 0.86 1.23 0.00 -
P/NAPS 1.39 1.92 2.34 2.26 2.44 1.78 3.71 1.04%

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