[GIIB] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
01-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 18.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 110,628 108,342 104,212 80,668 61,665 32,652 107,528 1.91%
PBT 12,678 5,806 5,008 8,282 6,292 4,564 10,036 16.84%
Tax -1,453 -1,502 -896 -2,323 -1,258 -1,052 -1,584 -5.58%
NP 11,225 4,304 4,112 5,959 5,033 3,512 8,452 20.80%
-
NP to SH 11,225 4,304 4,112 5,959 5,033 3,512 8,452 20.80%
-
Tax Rate 11.46% 25.87% 17.89% 28.05% 19.99% 23.05% 15.78% -
Total Cost 99,402 104,038 100,100 74,709 56,632 29,140 99,076 0.21%
-
Net Worth 57,620 57,600 58,628 40,550 0 0 32,168 47.43%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 2,297 - - - -
Div Payout % - - - 38.56% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 57,620 57,600 58,628 40,550 0 0 32,168 47.43%
NOSH 80,028 79,999 80,312 54,067 57,047 16,652 63,074 17.18%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.15% 3.97% 3.95% 7.39% 8.16% 10.76% 7.86% -
ROE 19.48% 7.47% 7.01% 14.70% 0.00% 0.00% 26.27% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 138.24 135.43 129.76 149.20 108.10 196.08 170.48 -13.03%
EPS 14.03 5.38 5.12 8.26 7.44 8.30 13.40 3.10%
DPS 0.00 0.00 0.00 4.25 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.73 0.75 0.00 0.00 0.51 25.82%
Adjusted Per Share Value based on latest NOSH - 80,046
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.01 16.66 16.02 12.40 9.48 5.02 16.53 1.92%
EPS 1.73 0.66 0.63 0.92 0.77 0.54 1.30 20.96%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.0886 0.0886 0.0901 0.0623 0.00 0.00 0.0495 47.36%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 0.84 0.83 0.98 0.93 1.01 0.00 0.00 -
P/RPS 0.61 0.61 0.76 0.62 0.93 0.00 0.00 -
P/EPS 5.99 15.43 19.14 8.44 11.45 0.00 0.00 -
EY 16.70 6.48 5.22 11.85 8.74 0.00 0.00 -
DY 0.00 0.00 0.00 4.57 0.00 0.00 0.00 -
P/NAPS 1.17 1.15 1.34 1.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 23/08/05 31/05/05 01/03/05 30/11/04 12/08/04 09/07/04 -
Price 0.66 0.81 0.86 1.00 0.95 0.91 0.00 -
P/RPS 0.48 0.60 0.66 0.67 0.88 0.46 0.00 -
P/EPS 4.71 15.06 16.80 9.07 10.77 4.31 0.00 -
EY 21.25 6.64 5.95 11.02 9.29 23.18 0.00 -
DY 0.00 0.00 0.00 4.25 0.00 0.00 0.00 -
P/NAPS 0.92 1.13 1.18 1.33 0.00 0.00 0.00 -

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