[GBAY] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 66.46%
YoY- 17.6%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 22,528 23,734 24,176 24,656 22,381 22,278 22,220 0.91%
PBT 3,895 4,902 4,860 5,516 3,896 4,382 4,262 -5.81%
Tax -752 -1,218 -1,160 -1,000 -1,183 -1,246 -1,350 -32.22%
NP 3,143 3,684 3,700 4,516 2,713 3,136 2,912 5.20%
-
NP to SH 3,143 3,684 3,700 4,516 2,713 3,136 2,912 5.20%
-
Tax Rate 19.31% 24.85% 23.87% 18.13% 30.36% 28.43% 31.68% -
Total Cost 19,385 20,050 20,476 20,140 19,668 19,142 19,308 0.26%
-
Net Worth 47,944 47,204 47,389 46,616 45,559 45,216 44,281 5.42%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 47,944 47,204 47,389 46,616 45,559 45,216 44,281 5.42%
NOSH 40,977 18,225 18,226 18,209 18,223 18,232 18,222 71.39%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 13.95% 15.52% 15.30% 18.32% 12.12% 14.08% 13.11% -
ROE 6.56% 7.80% 7.81% 9.69% 5.95% 6.94% 6.58% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 54.98 130.23 132.64 135.40 122.81 122.19 121.94 -41.11%
EPS 7.67 20.21 20.30 24.80 6.62 17.20 15.98 -38.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 2.59 2.60 2.56 2.50 2.48 2.43 -38.48%
Adjusted Per Share Value based on latest NOSH - 18,209
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 27.47 28.94 29.48 30.06 27.29 27.16 27.09 0.93%
EPS 3.83 4.49 4.51 5.51 3.31 3.82 3.55 5.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5846 0.5755 0.5778 0.5684 0.5555 0.5513 0.5399 5.43%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 2.92 6.20 5.60 5.20 6.00 5.74 5.48 -
P/RPS 5.31 4.76 4.22 3.84 4.89 4.70 4.49 11.79%
P/EPS 38.07 30.67 27.59 20.97 40.30 33.37 34.29 7.19%
EY 2.63 3.26 3.63 4.77 2.48 3.00 2.92 -6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 2.39 2.15 2.03 2.40 2.31 2.26 6.94%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 13/11/03 28/08/03 29/05/03 25/04/03 25/04/03 29/08/02 -
Price 2.74 7.68 5.80 5.46 5.66 5.66 6.64 -
P/RPS 4.98 5.90 4.37 4.03 4.61 4.63 5.45 -5.81%
P/EPS 35.72 37.99 28.57 22.02 38.02 32.91 41.55 -9.56%
EY 2.80 2.63 3.50 4.54 2.63 3.04 2.41 10.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.97 2.23 2.13 2.26 2.28 2.73 -9.74%

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