[GIIB] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 160.81%
YoY- 123.02%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 145,112 135,528 113,469 110,628 108,342 104,212 80,668 48.07%
PBT 7,928 6,432 4,688 12,678 5,806 5,008 8,282 -2.87%
Tax -1,242 -644 4,177 -1,453 -1,502 -896 -2,323 -34.20%
NP 6,686 5,788 8,865 11,225 4,304 4,112 5,959 7.99%
-
NP to SH 6,442 5,524 8,664 11,225 4,304 4,112 5,959 5.34%
-
Tax Rate 15.67% 10.01% -89.10% 11.46% 25.87% 17.89% 28.05% -
Total Cost 138,426 129,740 104,604 99,402 104,038 100,100 74,709 51.02%
-
Net Worth 66,338 65,457 64,014 57,620 57,600 58,628 40,550 38.96%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 16 - - - 2,297 -
Div Payout % - - 0.18% - - - 38.56% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 66,338 65,457 64,014 57,620 57,600 58,628 40,550 38.96%
NOSH 79,925 79,826 80,018 80,028 79,999 80,312 54,067 29.86%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 4.61% 4.27% 7.81% 10.15% 3.97% 3.95% 7.39% -
ROE 9.71% 8.44% 13.53% 19.48% 7.47% 7.01% 14.70% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 181.56 169.78 141.80 138.24 135.43 129.76 149.20 14.02%
EPS 8.06 6.92 10.83 14.03 5.38 5.12 8.26 -1.62%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 4.25 -
NAPS 0.83 0.82 0.80 0.72 0.72 0.73 0.75 7.01%
Adjusted Per Share Value based on latest NOSH - 80,038
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.26 20.79 17.40 16.97 16.62 15.98 12.37 48.10%
EPS 0.99 0.85 1.33 1.72 0.66 0.63 0.91 5.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.1017 0.1004 0.0982 0.0884 0.0883 0.0899 0.0622 38.91%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.56 0.59 0.68 0.84 0.83 0.98 0.93 -
P/RPS 0.31 0.35 0.48 0.61 0.61 0.76 0.62 -37.08%
P/EPS 6.95 8.53 6.28 5.99 15.43 19.14 8.44 -12.17%
EY 14.39 11.73 15.92 16.70 6.48 5.22 11.85 13.86%
DY 0.00 0.00 0.03 0.00 0.00 0.00 4.57 -
P/NAPS 0.67 0.72 0.85 1.17 1.15 1.34 1.24 -33.73%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 24/08/06 24/05/06 24/02/06 29/11/05 23/08/05 31/05/05 01/03/05 -
Price 0.53 0.58 0.63 0.66 0.81 0.86 1.00 -
P/RPS 0.29 0.34 0.44 0.48 0.60 0.66 0.67 -42.86%
P/EPS 6.58 8.38 5.82 4.71 15.06 16.80 9.07 -19.30%
EY 15.21 11.93 17.19 21.25 6.64 5.95 11.02 24.03%
DY 0.00 0.00 0.03 0.00 0.00 0.00 4.25 -
P/NAPS 0.64 0.71 0.79 0.92 1.13 1.18 1.33 -38.67%

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