[GIIB] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 16.62%
YoY- 49.67%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 188,664 157,188 156,420 145,112 135,528 113,469 110,628 42.78%
PBT 4,912 6,058 7,721 7,928 6,432 4,688 12,678 -46.88%
Tax -1,800 -2,535 -1,829 -1,242 -644 4,177 -1,453 15.36%
NP 3,112 3,523 5,892 6,686 5,788 8,865 11,225 -57.51%
-
NP to SH 4,352 3,401 5,714 6,442 5,524 8,664 11,225 -46.86%
-
Tax Rate 36.64% 41.85% 23.69% 15.67% 10.01% -89.10% 11.46% -
Total Cost 185,552 153,665 150,528 138,426 129,740 104,604 99,402 51.66%
-
Net Worth 69,599 68,820 67,968 66,338 65,457 64,014 57,620 13.43%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 16 - - - 16 - -
Div Payout % - 0.47% - - - 0.18% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 69,599 68,820 67,968 66,338 65,457 64,014 57,620 13.43%
NOSH 79,999 80,023 79,962 79,925 79,826 80,018 80,028 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.65% 2.24% 3.77% 4.61% 4.27% 7.81% 10.15% -
ROE 6.25% 4.94% 8.41% 9.71% 8.44% 13.53% 19.48% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 235.83 196.43 195.62 181.56 169.78 141.80 138.24 42.81%
EPS 5.44 4.25 7.15 8.06 6.92 10.83 14.03 -46.85%
DPS 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.87 0.86 0.85 0.83 0.82 0.80 0.72 13.45%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.94 24.11 23.99 22.26 20.79 17.40 16.97 42.78%
EPS 0.67 0.52 0.88 0.99 0.85 1.33 1.72 -46.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1067 0.1056 0.1042 0.1017 0.1004 0.0982 0.0884 13.37%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.61 0.51 0.52 0.56 0.59 0.68 0.84 -
P/RPS 0.26 0.26 0.27 0.31 0.35 0.48 0.61 -43.39%
P/EPS 11.21 12.00 7.28 6.95 8.53 6.28 5.99 51.92%
EY 8.92 8.33 13.74 14.39 11.73 15.92 16.70 -34.19%
DY 0.00 0.04 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.70 0.59 0.61 0.67 0.72 0.85 1.17 -29.01%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 28/11/06 24/08/06 24/05/06 24/02/06 29/11/05 -
Price 0.66 0.72 0.52 0.53 0.58 0.63 0.66 -
P/RPS 0.28 0.37 0.27 0.29 0.34 0.44 0.48 -30.20%
P/EPS 12.13 16.94 7.28 6.58 8.38 5.82 4.71 87.99%
EY 8.24 5.90 13.74 15.21 11.93 17.19 21.25 -46.85%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.76 0.84 0.61 0.64 0.71 0.79 0.92 -11.96%

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