[GIIB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
01-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 57.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 82,971 54,171 26,053 80,668 46,249 16,326 26,882 111.84%
PBT 9,509 2,903 1,252 8,282 4,719 2,282 2,509 142.88%
Tax -1,090 -751 -224 -2,323 -944 -526 -396 96.28%
NP 8,419 2,152 1,028 5,959 3,775 1,756 2,113 151.11%
-
NP to SH 8,419 2,152 1,028 5,959 3,775 1,756 2,113 151.11%
-
Tax Rate 11.46% 25.87% 17.89% 28.05% 20.00% 23.05% 15.78% -
Total Cost 74,552 52,019 25,025 74,709 42,474 14,570 24,769 108.32%
-
Net Worth 57,620 57,600 58,628 40,550 0 0 32,168 47.43%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 2,297 - - - -
Div Payout % - - - 38.56% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 57,620 57,600 58,628 40,550 0 0 32,168 47.43%
NOSH 80,028 79,999 80,312 54,067 57,047 16,652 63,074 17.18%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.15% 3.97% 3.95% 7.39% 8.16% 10.76% 7.86% -
ROE 14.61% 3.74% 1.75% 14.70% 0.00% 0.00% 6.57% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 103.68 67.71 32.44 149.20 81.07 98.04 42.62 80.78%
EPS 10.52 2.69 1.28 8.26 5.58 4.15 3.35 114.29%
DPS 0.00 0.00 0.00 4.25 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.73 0.75 0.00 0.00 0.51 25.82%
Adjusted Per Share Value based on latest NOSH - 80,046
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 12.73 8.31 4.00 12.37 7.09 2.50 4.12 111.99%
EPS 1.29 0.33 0.16 0.91 0.58 0.27 0.32 153.08%
DPS 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
NAPS 0.0884 0.0883 0.0899 0.0622 0.00 0.00 0.0493 47.54%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 0.84 0.83 0.98 0.93 1.01 0.00 0.00 -
P/RPS 0.81 1.23 3.02 0.62 1.25 0.00 0.00 -
P/EPS 7.98 30.86 76.56 8.44 15.26 0.00 0.00 -
EY 12.52 3.24 1.31 11.85 6.55 0.00 0.00 -
DY 0.00 0.00 0.00 4.57 0.00 0.00 0.00 -
P/NAPS 1.17 1.15 1.34 1.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 23/08/05 31/05/05 01/03/05 30/11/04 12/08/04 09/07/04 -
Price 0.66 0.81 0.86 1.00 0.95 0.91 0.00 -
P/RPS 0.64 1.20 2.65 0.67 1.17 0.93 0.00 -
P/EPS 6.27 30.11 67.19 9.07 14.36 8.63 0.00 -
EY 15.94 3.32 1.49 11.02 6.97 11.59 0.00 -
DY 0.00 0.00 0.00 4.25 0.00 0.00 0.00 -
P/NAPS 0.92 1.13 1.18 1.33 0.00 0.00 0.00 -

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