[GIIB] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 72.12%
YoY- -673.25%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 193,438 183,653 168,308 153,568 253,591 285,156 265,872 -19.05%
PBT 5,155 3,892 2,398 -3,504 -12,559 1,296 3,218 36.79%
Tax -2,667 -1,214 -664 -76 -287 -1,281 -1,600 40.45%
NP 2,488 2,677 1,734 -3,580 -12,846 14 1,618 33.11%
-
NP to SH 2,387 2,596 1,700 -3,600 -12,911 -82 1,440 39.93%
-
Tax Rate 51.74% 31.19% 27.69% - - 98.84% 49.72% -
Total Cost 190,950 180,976 166,574 157,148 266,437 285,141 264,254 -19.42%
-
Net Worth 67,592 67,581 64,150 56,528 62,705 74,399 77,600 -8.77%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 67,592 67,581 64,150 56,528 62,705 74,399 77,600 -8.77%
NOSH 80,467 80,454 80,188 74,380 80,392 77,499 80,000 0.38%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.29% 1.46% 1.03% -2.33% -5.07% 0.01% 0.61% -
ROE 3.53% 3.84% 2.65% -6.37% -20.59% -0.11% 1.86% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 240.39 228.27 209.89 206.46 315.44 367.95 332.34 -19.37%
EPS 2.97 3.23 2.12 -4.84 -16.06 -0.11 1.80 39.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.80 0.76 0.78 0.96 0.97 -9.12%
Adjusted Per Share Value based on latest NOSH - 80,357
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.74 28.24 25.88 23.61 38.99 43.84 40.88 -19.06%
EPS 0.37 0.40 0.26 -0.55 -1.99 -0.01 0.22 41.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1039 0.1039 0.0986 0.0869 0.0964 0.1144 0.1193 -8.77%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.50 0.39 0.34 0.50 0.56 0.64 -
P/RPS 0.20 0.22 0.19 0.16 0.16 0.15 0.19 3.46%
P/EPS 15.84 15.50 18.40 -7.02 -3.11 -525.00 35.56 -41.58%
EY 6.31 6.45 5.44 -14.24 -32.12 -0.19 2.81 71.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.49 0.45 0.64 0.58 0.66 -10.34%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 13/08/09 22/05/09 27/02/09 25/11/08 26/08/08 -
Price 0.58 0.47 0.52 0.38 0.44 0.56 0.57 -
P/RPS 0.24 0.21 0.25 0.18 0.14 0.15 0.17 25.76%
P/EPS 19.55 14.57 24.53 -7.85 -2.74 -525.00 31.67 -27.43%
EY 5.11 6.87 4.08 -12.74 -36.50 -0.19 3.16 37.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.65 0.50 0.56 0.58 0.59 10.97%

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