[GIIB] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 27.96%
YoY- -21.22%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 208,818 203,417 192,948 188,664 157,188 156,420 145,112 27.37%
PBT 6,702 9,596 7,182 4,912 6,058 7,721 7,928 -10.56%
Tax -2,445 -4,052 -3,058 -1,800 -2,535 -1,829 -1,242 56.88%
NP 4,257 5,544 4,124 3,112 3,523 5,892 6,686 -25.92%
-
NP to SH 4,723 6,748 5,468 4,352 3,401 5,714 6,442 -18.64%
-
Tax Rate 36.48% 42.23% 42.58% 36.64% 41.85% 23.69% 15.67% -
Total Cost 204,561 197,873 188,824 185,552 153,665 150,528 138,426 29.64%
-
Net Worth 77,927 73,906 70,554 69,599 68,820 67,968 66,338 11.29%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 16 - - - 16 - - -
Div Payout % 0.34% - - - 0.47% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 77,927 73,906 70,554 69,599 68,820 67,968 66,338 11.29%
NOSH 80,337 80,333 80,175 79,999 80,023 79,962 79,925 0.34%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.04% 2.73% 2.14% 1.65% 2.24% 3.77% 4.61% -
ROE 6.06% 9.13% 7.75% 6.25% 4.94% 8.41% 9.71% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 259.92 253.22 240.66 235.83 196.43 195.62 181.56 26.93%
EPS 6.30 8.40 6.82 5.44 4.25 7.15 8.06 -15.10%
DPS 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.97 0.92 0.88 0.87 0.86 0.85 0.83 10.91%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 32.10 31.27 29.66 29.01 24.17 24.05 22.31 27.36%
EPS 0.73 1.04 0.84 0.67 0.52 0.88 0.99 -18.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1198 0.1136 0.1085 0.107 0.1058 0.1045 0.102 11.28%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.72 0.79 0.70 0.61 0.51 0.52 0.56 -
P/RPS 0.28 0.31 0.29 0.26 0.26 0.27 0.31 -6.54%
P/EPS 12.25 9.40 10.26 11.21 12.00 7.28 6.95 45.76%
EY 8.17 10.63 9.74 8.92 8.33 13.74 14.39 -31.36%
DY 0.03 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 0.74 0.86 0.80 0.70 0.59 0.61 0.67 6.82%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 03/03/08 13/11/07 28/08/07 31/05/07 28/02/07 28/11/06 24/08/06 -
Price 0.68 0.73 0.82 0.66 0.72 0.52 0.53 -
P/RPS 0.26 0.29 0.34 0.28 0.37 0.27 0.29 -7.00%
P/EPS 11.57 8.69 12.02 12.13 16.94 7.28 6.58 45.53%
EY 8.65 11.51 8.32 8.24 5.90 13.74 15.21 -31.28%
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.70 0.79 0.93 0.76 0.84 0.61 0.64 6.13%

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