[GIIB] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -100.76%
YoY- -100.62%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 216,877 217,788 218,306 232,916 265,771 283,168 287,294 -17.05%
PBT -10,824 -1,338 4,204 2,572 6,869 10,448 12,112 -
Tax -836 -2,133 -1,906 -2,468 -824 -3,722 -4,326 -66.47%
NP -11,660 -3,472 2,298 104 6,045 6,725 7,786 -
-
NP to SH -11,715 -3,704 1,968 -44 5,767 6,537 7,548 -
-
Tax Rate - - 45.34% 95.96% 12.00% 35.62% 35.72% -
Total Cost 228,537 221,260 216,008 232,812 259,726 276,442 279,508 -12.52%
-
Net Worth 79,572 88,414 93,940 91,729 90,624 96,150 93,940 -10.44%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 79,572 88,414 93,940 91,729 90,624 96,150 93,940 -10.44%
NOSH 110,518 110,518 110,518 110,518 110,518 110,518 110,518 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -5.38% -1.59% 1.05% 0.04% 2.27% 2.38% 2.71% -
ROE -14.72% -4.19% 2.09% -0.05% 6.36% 6.80% 8.03% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 196.24 197.06 197.53 210.75 240.48 256.22 259.95 -17.04%
EPS -10.60 -3.35 1.78 -0.04 5.22 5.92 6.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.80 0.85 0.83 0.82 0.87 0.85 -10.44%
Adjusted Per Share Value based on latest NOSH - 110,518
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 33.26 33.40 33.48 35.72 40.76 43.43 44.06 -17.05%
EPS -1.80 -0.57 0.30 -0.01 0.88 1.00 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.122 0.1356 0.1441 0.1407 0.139 0.1475 0.1441 -10.47%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.395 0.575 0.465 0.46 0.405 0.375 0.36 -
P/RPS 0.20 0.29 0.24 0.22 0.17 0.15 0.14 26.76%
P/EPS -3.73 -17.16 26.11 -1,155.42 7.76 6.34 5.27 -
EY -26.84 -5.83 3.83 -0.09 12.88 15.77 18.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.72 0.55 0.55 0.49 0.43 0.42 19.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 26/05/14 28/02/14 21/11/13 16/08/13 -
Price 0.395 0.48 0.505 0.545 0.375 0.375 0.38 -
P/RPS 0.20 0.24 0.26 0.26 0.16 0.15 0.15 21.07%
P/EPS -3.73 -14.32 28.36 -1,368.92 7.19 6.34 5.56 -
EY -26.84 -6.98 3.53 -0.07 13.92 15.77 17.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.59 0.66 0.46 0.43 0.45 14.27%

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