[GBAY] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 2.07%
YoY- 19.17%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 21,884 26,165 26,972 27,624 27,120 25,252 26,720 -12.45%
PBT 3,352 1,966 4,968 5,002 4,936 4,412 5,029 -23.67%
Tax 52 -814 -785 -1,148 -1,160 -1,245 -1,412 -
NP 3,404 1,152 4,182 3,854 3,776 3,167 3,617 -3.96%
-
NP to SH 3,404 1,152 4,182 3,854 3,776 3,167 3,617 -3.96%
-
Tax Rate -1.55% 41.40% 15.80% 22.95% 23.50% 28.22% 28.08% -
Total Cost 18,480 25,013 22,789 23,770 23,344 22,085 23,102 -13.81%
-
Net Worth 51,611 50,883 53,578 54,530 53,766 52,509 52,046 -0.55%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 1,831 2,453 - - 1,435 1,912 -
Div Payout % - 159.01% 58.67% - - 45.34% 52.87% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 51,611 50,883 53,578 54,530 53,766 52,509 52,046 -0.55%
NOSH 39,398 40,706 40,899 41,000 41,043 41,023 40,981 -2.58%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 15.55% 4.40% 15.51% 13.95% 13.92% 12.54% 13.54% -
ROE 6.60% 2.26% 7.81% 7.07% 7.02% 6.03% 6.95% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 55.55 64.28 65.95 67.38 66.08 61.56 65.20 -10.11%
EPS 8.64 2.83 10.23 9.40 9.20 7.72 8.83 -1.43%
DPS 0.00 4.50 6.00 0.00 0.00 3.50 4.67 -
NAPS 1.31 1.25 1.31 1.33 1.31 1.28 1.27 2.08%
Adjusted Per Share Value based on latest NOSH - 40,958
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 26.68 31.90 32.89 33.68 33.07 30.79 32.58 -12.45%
EPS 4.15 1.40 5.10 4.70 4.60 3.86 4.41 -3.96%
DPS 0.00 2.23 2.99 0.00 0.00 1.75 2.33 -
NAPS 0.6293 0.6204 0.6533 0.6649 0.6556 0.6402 0.6346 -0.55%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 1.22 1.24 1.33 1.40 1.30 1.25 1.44 -
P/RPS 2.20 1.93 2.02 2.08 1.97 2.03 2.21 -0.30%
P/EPS 14.12 43.82 13.01 14.89 14.13 16.19 16.31 -9.15%
EY 7.08 2.28 7.69 6.71 7.08 6.18 6.13 10.07%
DY 0.00 3.63 4.51 0.00 0.00 2.80 3.24 -
P/NAPS 0.93 0.99 1.02 1.05 0.99 0.98 1.13 -12.16%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/04/09 27/02/09 24/11/08 26/08/08 24/04/08 27/02/08 15/11/07 -
Price 1.40 1.24 1.34 1.36 1.21 1.20 1.30 -
P/RPS 2.52 1.93 2.03 2.02 1.83 1.95 1.99 17.03%
P/EPS 16.20 43.82 13.10 14.47 13.15 15.54 14.73 6.54%
EY 6.17 2.28 7.63 6.91 7.60 6.43 6.79 -6.17%
DY 0.00 3.63 4.48 0.00 0.00 2.92 3.59 -
P/NAPS 1.07 0.99 1.02 1.02 0.92 0.94 1.02 3.23%

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