[GIIB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -66.3%
YoY- 45.28%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 265,771 212,376 143,647 73,195 285,069 214,755 152,414 44.72%
PBT 6,869 7,836 6,056 2,887 8,937 6,267 4,790 27.08%
Tax -824 -2,792 -2,163 -1,066 -3,522 -2,123 -1,770 -39.84%
NP 6,045 5,044 3,893 1,821 5,415 4,144 3,020 58.62%
-
NP to SH 5,767 4,903 3,774 1,784 5,294 4,191 3,095 51.25%
-
Tax Rate 12.00% 35.63% 35.72% 36.92% 39.41% 33.88% 36.95% -
Total Cost 259,726 207,332 139,754 71,374 279,654 210,611 149,394 44.43%
-
Net Worth 90,624 96,150 93,940 92,835 90,624 90,624 89,519 0.81%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 90,624 96,150 93,940 92,835 90,624 90,624 89,519 0.81%
NOSH 110,518 110,518 110,518 110,518 110,518 110,518 110,518 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 2.27% 2.38% 2.71% 2.49% 1.90% 1.93% 1.98% -
ROE 6.36% 5.10% 4.02% 1.92% 5.84% 4.62% 3.46% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 240.48 192.16 129.98 66.23 257.94 194.32 137.91 44.72%
EPS 5.22 4.44 3.41 1.61 4.79 3.79 2.80 51.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.87 0.85 0.84 0.82 0.82 0.81 0.81%
Adjusted Per Share Value based on latest NOSH - 110,518
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 40.76 32.57 22.03 11.23 43.72 32.94 23.38 44.70%
EPS 0.88 0.75 0.58 0.27 0.81 0.64 0.47 51.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.139 0.1475 0.1441 0.1424 0.139 0.139 0.1373 0.82%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.405 0.375 0.36 0.37 0.37 0.38 0.40 -
P/RPS 0.17 0.20 0.28 0.56 0.14 0.20 0.29 -29.88%
P/EPS 7.76 8.45 10.54 22.92 7.72 10.02 14.28 -33.33%
EY 12.88 11.83 9.49 4.36 12.95 9.98 7.00 49.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.43 0.42 0.44 0.45 0.46 0.49 0.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 16/08/13 20/05/13 27/02/13 23/11/12 28/08/12 -
Price 0.375 0.375 0.38 0.38 0.38 0.39 0.41 -
P/RPS 0.16 0.20 0.29 0.57 0.15 0.20 0.30 -34.15%
P/EPS 7.19 8.45 11.13 23.54 7.93 10.28 14.64 -37.67%
EY 13.92 11.83 8.99 4.25 12.61 9.72 6.83 60.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.45 0.45 0.46 0.48 0.51 -6.63%

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