[GBAY] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 10.19%
YoY- -37.15%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 22,278 22,220 21,684 20,098 20,194 19,350 18,780 12.04%
PBT 4,382 4,262 5,332 2,975 3,125 2,866 3,484 16.50%
Tax -1,246 -1,350 -1,492 -495 -874 -802 -976 17.66%
NP 3,136 2,912 3,840 2,480 2,250 2,064 2,508 16.04%
-
NP to SH 3,136 2,912 3,840 2,480 2,250 2,064 2,508 16.04%
-
Tax Rate 28.43% 31.68% 27.98% 16.64% 27.97% 27.98% 28.01% -
Total Cost 19,142 19,308 17,844 17,618 17,944 17,286 16,272 11.42%
-
Net Worth 45,216 44,281 43,719 42,821 43,020 42,301 41,921 5.16%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 901 - - - -
Div Payout % - - - 36.37% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 45,216 44,281 43,719 42,821 43,020 42,301 41,921 5.16%
NOSH 18,232 18,222 18,216 18,221 18,228 18,233 18,226 0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 14.08% 13.11% 17.71% 12.34% 11.14% 10.67% 13.35% -
ROE 6.94% 6.58% 8.78% 5.79% 5.23% 4.88% 5.98% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 122.19 121.94 119.04 110.30 110.78 106.13 103.04 12.02%
EPS 17.20 15.98 21.08 13.61 12.35 11.32 13.76 16.02%
DPS 0.00 0.00 0.00 4.95 0.00 0.00 0.00 -
NAPS 2.48 2.43 2.40 2.35 2.36 2.32 2.30 5.14%
Adjusted Per Share Value based on latest NOSH - 18,206
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 27.16 27.09 26.44 24.50 24.62 23.59 22.90 12.03%
EPS 3.82 3.55 4.68 3.02 2.74 2.52 3.06 15.92%
DPS 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
NAPS 0.5513 0.5399 0.5331 0.5221 0.5245 0.5158 0.5111 5.17%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 5.74 5.48 6.56 5.50 3.72 3.80 3.96 -
P/RPS 4.70 4.49 5.51 4.99 3.36 3.58 3.84 14.40%
P/EPS 33.37 34.29 31.12 40.41 30.13 33.57 28.78 10.35%
EY 3.00 2.92 3.21 2.47 3.32 2.98 3.47 -9.23%
DY 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
P/NAPS 2.31 2.26 2.73 2.34 1.58 1.64 1.72 21.70%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/04/03 29/08/02 29/05/02 27/02/02 28/11/01 29/08/01 29/05/01 -
Price 5.66 6.64 6.04 5.74 5.58 4.22 3.80 -
P/RPS 4.63 5.45 5.07 5.20 5.04 3.98 3.69 16.31%
P/EPS 32.91 41.55 28.65 42.17 45.19 37.28 27.62 12.38%
EY 3.04 2.41 3.49 2.37 2.21 2.68 3.62 -10.97%
DY 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 2.28 2.73 2.52 2.44 2.36 1.82 1.65 24.03%

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