[GIIB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 23.41%
YoY- 18.08%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 265,872 244,640 208,818 203,417 192,948 188,664 157,188 42.00%
PBT 3,218 1,312 6,702 9,596 7,182 4,912 6,058 -34.43%
Tax -1,600 -124 -2,445 -4,052 -3,058 -1,800 -2,535 -26.44%
NP 1,618 1,188 4,257 5,544 4,124 3,112 3,523 -40.50%
-
NP to SH 1,440 628 4,723 6,748 5,468 4,352 3,401 -43.64%
-
Tax Rate 49.72% 9.45% 36.48% 42.23% 42.58% 36.64% 41.85% -
Total Cost 264,254 243,452 204,561 197,873 188,824 185,552 153,665 43.58%
-
Net Worth 77,600 75,359 77,927 73,906 70,554 69,599 68,820 8.34%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 16 - - - 16 -
Div Payout % - - 0.34% - - - 0.47% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 77,600 75,359 77,927 73,906 70,554 69,599 68,820 8.34%
NOSH 80,000 78,499 80,337 80,333 80,175 79,999 80,023 -0.01%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.61% 0.49% 2.04% 2.73% 2.14% 1.65% 2.24% -
ROE 1.86% 0.83% 6.06% 9.13% 7.75% 6.25% 4.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 332.34 311.64 259.92 253.22 240.66 235.83 196.43 42.03%
EPS 1.80 0.80 6.30 8.40 6.82 5.44 4.25 -43.63%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 0.97 0.96 0.97 0.92 0.88 0.87 0.86 8.36%
Adjusted Per Share Value based on latest NOSH - 80,241
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 40.78 37.52 32.03 31.20 29.59 28.94 24.11 42.00%
EPS 0.22 0.10 0.72 1.03 0.84 0.67 0.52 -43.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.119 0.1156 0.1195 0.1134 0.1082 0.1067 0.1056 8.29%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.64 0.66 0.72 0.79 0.70 0.61 0.51 -
P/RPS 0.19 0.21 0.28 0.31 0.29 0.26 0.26 -18.88%
P/EPS 35.56 82.50 12.25 9.40 10.26 11.21 12.00 106.44%
EY 2.81 1.21 8.17 10.63 9.74 8.92 8.33 -51.57%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.04 -
P/NAPS 0.66 0.69 0.74 0.86 0.80 0.70 0.59 7.76%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 27/05/08 03/03/08 13/11/07 28/08/07 31/05/07 28/02/07 -
Price 0.57 0.56 0.68 0.73 0.82 0.66 0.72 -
P/RPS 0.17 0.18 0.26 0.29 0.34 0.28 0.37 -40.48%
P/EPS 31.67 70.00 11.57 8.69 12.02 12.13 16.94 51.81%
EY 3.16 1.43 8.65 11.51 8.32 8.24 5.90 -34.07%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
P/NAPS 0.59 0.58 0.70 0.79 0.93 0.76 0.84 -21.00%

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