[GBAY] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -24.55%
YoY- -22.43%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 24,040 22,564 23,012 22,806 21,020 22,528 23,734 0.85%
PBT 4,056 3,380 3,493 3,690 4,388 3,895 4,902 -11.85%
Tax -640 -948 -873 -820 -584 -752 -1,218 -34.85%
NP 3,416 2,432 2,620 2,870 3,804 3,143 3,684 -4.90%
-
NP to SH 3,416 2,432 2,620 2,870 3,804 3,143 3,684 -4.90%
-
Tax Rate 15.78% 28.05% 24.99% 22.22% 13.31% 19.31% 24.85% -
Total Cost 20,624 20,132 20,392 19,936 17,216 19,385 20,050 1.89%
-
Net Worth 49,679 48,804 47,996 49,200 48,779 47,944 47,204 3.46%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 49,679 48,804 47,996 49,200 48,779 47,944 47,204 3.46%
NOSH 41,057 41,011 41,022 40,999 40,991 40,977 18,225 71.76%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 14.21% 10.78% 11.39% 12.58% 18.10% 13.95% 15.52% -
ROE 6.88% 4.98% 5.46% 5.83% 7.80% 6.56% 7.80% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 58.55 55.02 56.10 55.62 51.28 54.98 130.23 -41.28%
EPS 8.32 5.93 6.39 7.00 9.28 7.67 20.21 -44.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.19 1.17 1.20 1.19 1.17 2.59 -39.76%
Adjusted Per Share Value based on latest NOSH - 41,016
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 29.31 27.51 28.06 27.81 25.63 27.47 28.94 0.84%
EPS 4.16 2.97 3.19 3.50 4.64 3.83 4.49 -4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6057 0.595 0.5852 0.5999 0.5948 0.5846 0.5755 3.46%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.14 2.28 2.12 2.38 2.60 2.92 6.20 -
P/RPS 3.65 4.14 3.78 4.28 5.07 5.31 4.76 -16.20%
P/EPS 25.72 38.45 33.19 34.00 28.02 38.07 30.67 -11.06%
EY 3.89 2.60 3.01 2.94 3.57 2.63 3.26 12.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.92 1.81 1.98 2.18 2.50 2.39 -18.12%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 26/04/05 25/02/05 29/11/04 26/08/04 27/05/04 27/02/04 13/11/03 -
Price 2.10 2.28 2.28 2.36 2.40 2.74 7.68 -
P/RPS 3.59 4.14 4.06 4.24 4.68 4.98 5.90 -28.17%
P/EPS 25.24 38.45 35.70 33.71 25.86 35.72 37.99 -23.84%
EY 3.96 2.60 2.80 2.97 3.87 2.80 2.63 31.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 1.92 1.95 1.97 2.02 2.34 2.97 -29.96%

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