[GIIB] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 133.24%
YoY- 49.67%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 47,166 157,188 117,315 72,556 33,882 113,469 82,971 -31.40%
PBT 1,228 6,058 5,791 3,964 1,608 4,688 9,509 -74.48%
Tax -450 -2,535 -1,372 -621 -161 4,177 -1,090 -44.58%
NP 778 3,523 4,419 3,343 1,447 8,865 8,419 -79.58%
-
NP to SH 1,088 3,401 4,286 3,221 1,381 8,664 8,419 -74.47%
-
Tax Rate 36.64% 41.85% 23.69% 15.67% 10.01% -89.10% 11.46% -
Total Cost 46,388 153,665 112,896 69,213 32,435 104,604 74,552 -27.13%
-
Net Worth 69,599 68,820 67,968 66,338 65,457 64,014 57,620 13.43%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 16 - - - 16 - -
Div Payout % - 0.47% - - - 0.18% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 69,599 68,820 67,968 66,338 65,457 64,014 57,620 13.43%
NOSH 79,999 80,023 79,962 79,925 79,826 80,018 80,028 -0.02%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.65% 2.24% 3.77% 4.61% 4.27% 7.81% 10.15% -
ROE 1.56% 4.94% 6.31% 4.86% 2.11% 13.53% 14.61% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 58.96 196.43 146.71 90.78 42.44 141.80 103.68 -31.38%
EPS 1.36 4.25 5.36 4.03 1.73 10.83 10.52 -74.46%
DPS 0.00 0.02 0.00 0.00 0.00 0.02 0.00 -
NAPS 0.87 0.86 0.85 0.83 0.82 0.80 0.72 13.45%
Adjusted Per Share Value based on latest NOSH - 80,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 7.23 24.11 17.99 11.13 5.20 17.40 12.73 -31.44%
EPS 0.17 0.52 0.66 0.49 0.21 1.33 1.29 -74.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1067 0.1056 0.1042 0.1017 0.1004 0.0982 0.0884 13.37%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.61 0.51 0.52 0.56 0.59 0.68 0.84 -
P/RPS 1.03 0.26 0.35 0.62 1.39 0.48 0.81 17.39%
P/EPS 44.85 12.00 9.70 13.90 34.10 6.28 7.98 216.44%
EY 2.23 8.33 10.31 7.20 2.93 15.92 12.52 -68.37%
DY 0.00 0.04 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.70 0.59 0.61 0.67 0.72 0.85 1.17 -29.01%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 28/11/06 24/08/06 24/05/06 24/02/06 29/11/05 -
Price 0.66 0.72 0.52 0.53 0.58 0.63 0.66 -
P/RPS 1.12 0.37 0.35 0.58 1.37 0.44 0.64 45.26%
P/EPS 48.53 16.94 9.70 13.15 33.53 5.82 6.27 291.77%
EY 2.06 5.90 10.31 7.60 2.98 17.19 15.94 -74.47%
DY 0.00 0.03 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 0.76 0.84 0.61 0.64 0.71 0.79 0.92 -11.96%

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