[GIIB] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 93.03%
YoY- -673.25%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 193,438 137,740 84,154 38,392 253,591 213,867 132,936 28.32%
PBT 5,155 2,919 1,199 -876 -12,559 972 1,609 116.86%
Tax -2,667 -911 -332 -19 -287 -961 -800 122.67%
NP 2,488 2,008 867 -895 -12,846 11 809 111.04%
-
NP to SH 2,387 1,947 850 -900 -12,911 -62 720 121.85%
-
Tax Rate 51.74% 31.21% 27.69% - - 98.87% 49.72% -
Total Cost 190,950 135,732 83,287 39,287 266,437 213,856 132,127 27.74%
-
Net Worth 67,592 67,581 64,150 56,528 62,705 74,399 77,600 -8.77%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 67,592 67,581 64,150 56,528 62,705 74,399 77,600 -8.77%
NOSH 80,467 80,454 80,188 74,380 80,392 77,500 80,000 0.38%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.29% 1.46% 1.03% -2.33% -5.07% 0.01% 0.61% -
ROE 3.53% 2.88% 1.32% -1.59% -20.59% -0.08% 0.93% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 240.39 171.20 104.94 51.62 315.44 275.96 166.17 27.82%
EPS 2.97 2.42 1.06 -1.21 -16.06 -0.08 0.90 121.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.80 0.76 0.78 0.96 0.97 -9.12%
Adjusted Per Share Value based on latest NOSH - 80,357
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.67 21.13 12.91 5.89 38.89 32.80 20.39 28.32%
EPS 0.37 0.30 0.13 -0.14 -1.98 -0.01 0.11 123.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.1037 0.0984 0.0867 0.0962 0.1141 0.119 -8.74%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.50 0.39 0.34 0.50 0.56 0.64 -
P/RPS 0.20 0.29 0.37 0.66 0.16 0.20 0.39 -35.85%
P/EPS 15.84 20.66 36.79 -28.10 -3.11 -700.00 71.11 -63.15%
EY 6.31 4.84 2.72 -3.56 -32.12 -0.14 1.41 170.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.49 0.45 0.64 0.58 0.66 -10.34%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 13/08/09 22/05/09 27/02/09 25/11/08 26/08/08 -
Price 0.58 0.47 0.52 0.38 0.44 0.56 0.57 -
P/RPS 0.24 0.27 0.50 0.74 0.14 0.20 0.34 -20.67%
P/EPS 19.55 19.42 49.06 -31.40 -2.74 -700.00 63.33 -54.22%
EY 5.11 5.15 2.04 -3.18 -36.50 -0.14 1.58 118.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.56 0.65 0.50 0.56 0.58 0.59 10.97%

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