[GBAY] YoY Cumulative Quarter 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- -69.74%
YoY- -15.77%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 6,627 5,841 6,010 5,255 6,164 5,421 4,695 5.90%
PBT 1,305 1,163 1,014 1,097 1,379 1,333 871 6.96%
Tax -375 -346 -160 -146 -250 -373 -244 7.42%
NP 930 817 854 951 1,129 960 627 6.78%
-
NP to SH 930 817 854 951 1,129 960 627 6.78%
-
Tax Rate 28.74% 29.75% 15.78% 13.31% 18.13% 27.98% 28.01% -
Total Cost 5,697 5,024 5,156 4,304 5,035 4,461 4,068 5.77%
-
Net Worth 51,565 50,497 49,679 48,779 46,616 43,719 41,921 3.50%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 51,565 50,497 49,679 48,779 46,616 43,719 41,921 3.50%
NOSH 40,925 41,055 41,057 40,991 18,209 18,216 18,226 14.42%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 14.03% 13.99% 14.21% 18.10% 18.32% 17.71% 13.35% -
ROE 1.80% 1.62% 1.72% 1.95% 2.42% 2.20% 1.50% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 16.19 14.23 14.64 12.82 33.85 29.76 25.76 -7.44%
EPS 2.27 1.99 2.08 2.32 6.20 5.27 3.44 -6.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.21 1.19 2.56 2.40 2.30 -9.53%
Adjusted Per Share Value based on latest NOSH - 40,991
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 8.08 7.12 7.33 6.41 7.52 6.61 5.72 5.92%
EPS 1.13 1.00 1.04 1.16 1.38 1.17 0.76 6.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6287 0.6157 0.6057 0.5948 0.5684 0.5331 0.5111 3.51%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 1.60 1.60 2.14 2.60 5.20 6.56 3.96 -
P/RPS 9.88 11.25 14.62 20.28 15.36 22.04 15.37 -7.09%
P/EPS 70.41 80.40 102.88 112.07 83.87 124.48 115.12 -7.86%
EY 1.42 1.24 0.97 0.89 1.19 0.80 0.87 8.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.30 1.77 2.18 2.03 2.73 1.72 -4.92%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/04/07 25/04/06 26/04/05 27/05/04 29/05/03 29/05/02 29/05/01 -
Price 1.50 1.78 2.10 2.40 5.46 6.04 3.80 -
P/RPS 9.26 12.51 14.35 18.72 16.13 20.30 14.75 -7.46%
P/EPS 66.01 89.45 100.96 103.45 88.06 114.61 110.47 -8.22%
EY 1.51 1.12 0.99 0.97 1.14 0.87 0.91 8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.45 1.74 2.02 2.13 2.52 1.65 -5.29%

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