[GBAY] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 109.17%
YoY- -7.63%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 6,480 24,253 18,103 11,859 5,471 26,165 20,229 -53.21%
PBT 1,019 901 3,198 2,011 838 1,966 3,726 -57.90%
Tax -62 -447 -377 -231 13 -814 -589 -77.73%
NP 957 454 2,821 1,780 851 1,152 3,137 -54.71%
-
NP to SH 957 454 2,821 1,780 851 1,152 3,137 -54.71%
-
Tax Rate 6.08% 49.61% 11.79% 11.49% -1.55% 41.40% 15.81% -
Total Cost 5,523 23,799 15,282 10,079 4,620 25,013 17,092 -52.94%
-
Net Worth 50,409 49,742 51,934 52,769 51,611 50,883 53,578 -3.98%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 1,776 1,770 1,772 - 1,831 1,840 -
Div Payout % - 391.30% 62.76% 99.56% - 159.01% 58.67% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 50,409 49,742 51,934 52,769 51,611 50,883 53,578 -3.98%
NOSH 39,382 39,478 39,344 39,380 39,398 40,706 40,899 -2.49%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 14.77% 1.87% 15.58% 15.01% 15.55% 4.40% 15.51% -
ROE 1.90% 0.91% 5.43% 3.37% 1.65% 2.26% 5.85% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.45 61.43 46.01 30.11 13.89 64.28 49.46 -52.02%
EPS 2.43 1.15 7.17 4.52 2.16 2.83 7.67 -53.55%
DPS 0.00 4.50 4.50 4.50 0.00 4.50 4.50 -
NAPS 1.28 1.26 1.32 1.34 1.31 1.25 1.31 -1.53%
Adjusted Per Share Value based on latest NOSH - 39,364
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.90 29.57 22.07 14.46 6.67 31.90 24.66 -53.21%
EPS 1.17 0.55 3.44 2.17 1.04 1.40 3.82 -54.59%
DPS 0.00 2.17 2.16 2.16 0.00 2.23 2.24 -
NAPS 0.6146 0.6065 0.6332 0.6434 0.6293 0.6204 0.6533 -3.99%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.95 1.68 1.62 1.46 1.22 1.24 1.33 -
P/RPS 11.85 2.73 3.52 4.85 8.79 1.93 2.69 168.96%
P/EPS 80.25 146.09 22.59 32.30 56.48 43.82 17.34 177.97%
EY 1.25 0.68 4.43 3.10 1.77 2.28 5.77 -63.96%
DY 0.00 2.68 2.78 3.08 0.00 3.63 3.38 -
P/NAPS 1.52 1.33 1.23 1.09 0.93 0.99 1.02 30.49%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/04/10 24/02/10 25/11/09 26/08/09 28/04/09 27/02/09 24/11/08 -
Price 2.06 2.30 1.72 1.60 1.40 1.24 1.34 -
P/RPS 12.52 3.74 3.74 5.31 10.08 1.93 2.71 177.64%
P/EPS 84.77 200.00 23.99 35.40 64.81 43.82 17.47 186.89%
EY 1.18 0.50 4.17 2.82 1.54 2.28 5.72 -65.12%
DY 0.00 1.96 2.62 2.81 0.00 3.63 3.36 -
P/NAPS 1.61 1.83 1.30 1.19 1.07 0.99 1.02 35.60%

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