[GIIB] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 147.22%
YoY- 18.06%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 232,348 193,438 183,653 168,308 153,568 253,591 285,156 -12.77%
PBT 4,912 5,155 3,892 2,398 -3,504 -12,559 1,296 143.28%
Tax -896 -2,667 -1,214 -664 -76 -287 -1,281 -21.22%
NP 4,016 2,488 2,677 1,734 -3,580 -12,846 14 4264.56%
-
NP to SH 3,868 2,387 2,596 1,700 -3,600 -12,911 -82 -
-
Tax Rate 18.24% 51.74% 31.19% 27.69% - - 98.84% -
Total Cost 228,332 190,950 180,976 166,574 157,148 266,437 285,141 -13.77%
-
Net Worth 70,913 67,592 67,581 64,150 56,528 62,705 74,399 -3.15%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,834 - - - - - - -
Div Payout % 125.00% - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 70,913 67,592 67,581 64,150 56,528 62,705 74,399 -3.15%
NOSH 80,583 80,467 80,454 80,188 74,380 80,392 77,499 2.63%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.73% 1.29% 1.46% 1.03% -2.33% -5.07% 0.01% -
ROE 5.45% 3.53% 3.84% 2.65% -6.37% -20.59% -0.11% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 288.33 240.39 228.27 209.89 206.46 315.44 367.95 -15.01%
EPS 4.80 2.97 3.23 2.12 -4.84 -16.06 -0.11 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.84 0.84 0.80 0.76 0.78 0.96 -5.64%
Adjusted Per Share Value based on latest NOSH - 80,275
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.72 29.74 28.24 25.88 23.61 38.99 43.84 -12.77%
EPS 0.59 0.37 0.40 0.26 -0.55 -1.99 -0.01 -
DPS 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.109 0.1039 0.1039 0.0986 0.0869 0.0964 0.1144 -3.17%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.48 0.47 0.50 0.39 0.34 0.50 0.56 -
P/RPS 0.17 0.20 0.22 0.19 0.16 0.16 0.15 8.71%
P/EPS 10.00 15.84 15.50 18.40 -7.02 -3.11 -525.00 -
EY 10.00 6.31 6.45 5.44 -14.24 -32.12 -0.19 -
DY 12.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.60 0.49 0.45 0.64 0.58 -3.48%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 24/11/09 13/08/09 22/05/09 27/02/09 25/11/08 -
Price 0.52 0.58 0.47 0.52 0.38 0.44 0.56 -
P/RPS 0.18 0.24 0.21 0.25 0.18 0.14 0.15 12.93%
P/EPS 10.83 19.55 14.57 24.53 -7.85 -2.74 -525.00 -
EY 9.23 5.11 6.87 4.08 -12.74 -36.50 -0.19 -
DY 11.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.69 0.56 0.65 0.50 0.56 0.58 1.14%

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