[GBAY] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 63.86%
YoY- 27.06%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 5,255 22,528 17,801 12,088 6,164 22,381 16,709 -53.72%
PBT 1,097 3,895 3,677 2,430 1,379 3,896 3,287 -51.85%
Tax -146 -752 -914 -580 -250 -1,183 -935 -70.96%
NP 951 3,143 2,763 1,850 1,129 2,713 2,352 -45.28%
-
NP to SH 951 3,143 2,763 1,850 1,129 2,713 2,352 -45.28%
-
Tax Rate 13.31% 19.31% 24.86% 23.87% 18.13% 30.36% 28.45% -
Total Cost 4,304 19,385 15,038 10,238 5,035 19,668 14,357 -55.17%
-
Net Worth 48,779 47,944 47,204 47,389 46,616 45,559 45,216 5.18%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 48,779 47,944 47,204 47,389 46,616 45,559 45,216 5.18%
NOSH 40,991 40,977 18,225 18,226 18,209 18,223 18,232 71.53%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 18.10% 13.95% 15.52% 15.30% 18.32% 12.12% 14.08% -
ROE 1.95% 6.56% 5.85% 3.90% 2.42% 5.95% 5.20% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 12.82 54.98 97.67 66.32 33.85 122.81 91.64 -73.01%
EPS 2.32 7.67 15.16 10.15 6.20 6.62 12.90 -68.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 2.59 2.60 2.56 2.50 2.48 -38.68%
Adjusted Per Share Value based on latest NOSH - 18,227
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 6.41 27.47 21.70 14.74 7.52 27.29 20.37 -53.70%
EPS 1.16 3.83 3.37 2.26 1.38 3.31 2.87 -45.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5948 0.5846 0.5755 0.5778 0.5684 0.5555 0.5513 5.18%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 2.60 2.92 6.20 5.60 5.20 6.00 5.74 -
P/RPS 20.28 5.31 6.35 8.44 15.36 4.89 6.26 118.78%
P/EPS 112.07 38.07 40.90 55.17 83.87 40.30 44.50 85.00%
EY 0.89 2.63 2.45 1.81 1.19 2.48 2.25 -46.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.50 2.39 2.15 2.03 2.40 2.31 -3.78%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 13/11/03 28/08/03 29/05/03 25/04/03 25/04/03 -
Price 2.40 2.74 7.68 5.80 5.46 5.66 5.66 -
P/RPS 18.72 4.98 7.86 8.75 16.13 4.61 6.18 109.21%
P/EPS 103.45 35.72 50.66 57.14 88.06 38.02 43.88 77.04%
EY 0.97 2.80 1.97 1.75 1.14 2.63 2.28 -43.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.34 2.97 2.23 2.13 2.26 2.28 -7.74%

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