[GIIB] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.39%
YoY- 16.99%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 218,306 232,916 265,771 283,168 287,294 292,780 285,069 -16.33%
PBT 4,204 2,572 6,869 10,448 12,112 11,548 8,937 -39.59%
Tax -1,906 -2,468 -824 -3,722 -4,326 -4,264 -3,522 -33.66%
NP 2,298 104 6,045 6,725 7,786 7,284 5,415 -43.61%
-
NP to SH 1,968 -44 5,767 6,537 7,548 7,136 5,294 -48.39%
-
Tax Rate 45.34% 95.96% 12.00% 35.62% 35.72% 36.92% 39.41% -
Total Cost 216,008 232,812 259,726 276,442 279,508 285,496 279,654 -15.85%
-
Net Worth 93,940 91,729 90,624 96,150 93,940 92,835 90,624 2.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 93,940 91,729 90,624 96,150 93,940 92,835 90,624 2.43%
NOSH 110,518 110,518 110,518 110,518 110,518 110,518 110,518 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.05% 0.04% 2.27% 2.38% 2.71% 2.49% 1.90% -
ROE 2.09% -0.05% 6.36% 6.80% 8.03% 7.69% 5.84% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 197.53 210.75 240.48 256.22 259.95 264.92 257.94 -16.33%
EPS 1.78 -0.04 5.22 5.92 6.82 6.44 4.79 -48.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.82 0.87 0.85 0.84 0.82 2.43%
Adjusted Per Share Value based on latest NOSH - 110,518
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 33.56 35.81 40.86 43.54 44.17 45.01 43.83 -16.34%
EPS 0.30 -0.01 0.89 1.01 1.16 1.10 0.81 -48.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1444 0.141 0.1393 0.1478 0.1444 0.1427 0.1393 2.43%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.465 0.46 0.405 0.375 0.36 0.37 0.37 -
P/RPS 0.24 0.22 0.17 0.15 0.14 0.14 0.14 43.37%
P/EPS 26.11 -1,155.42 7.76 6.34 5.27 5.73 7.72 125.81%
EY 3.83 -0.09 12.88 15.77 18.97 17.45 12.95 -55.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.49 0.43 0.42 0.44 0.45 14.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 26/05/14 28/02/14 21/11/13 16/08/13 20/05/13 27/02/13 -
Price 0.505 0.545 0.375 0.375 0.38 0.38 0.38 -
P/RPS 0.26 0.26 0.16 0.15 0.15 0.14 0.15 44.44%
P/EPS 28.36 -1,368.92 7.19 6.34 5.56 5.89 7.93 134.40%
EY 3.53 -0.07 13.92 15.77 17.97 16.99 12.61 -57.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.66 0.46 0.43 0.45 0.45 0.46 18.10%

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