[GBAY] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 63.57%
YoY- -40.96%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 11,110 5,421 20,098 15,146 9,675 4,695 23,727 -39.78%
PBT 2,131 1,333 2,975 2,344 1,433 871 4,738 -41.38%
Tax -675 -373 -495 -656 -401 -244 -792 -10.13%
NP 1,456 960 2,480 1,688 1,032 627 3,946 -48.64%
-
NP to SH 1,456 960 2,480 1,688 1,032 627 3,946 -48.64%
-
Tax Rate 31.68% 27.98% 16.64% 27.99% 27.98% 28.01% 16.72% -
Total Cost 9,654 4,461 17,618 13,458 8,643 4,068 19,781 -38.09%
-
Net Worth 44,281 43,719 42,821 43,020 42,301 41,921 41,373 4.64%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - 901 - - - 902 -
Div Payout % - - 36.37% - - - 22.86% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 44,281 43,719 42,821 43,020 42,301 41,921 41,373 4.64%
NOSH 18,222 18,216 18,221 18,228 18,233 18,226 18,226 -0.01%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 13.11% 17.71% 12.34% 11.14% 10.67% 13.35% 16.63% -
ROE 3.29% 2.20% 5.79% 3.92% 2.44% 1.50% 9.54% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 60.97 29.76 110.30 83.09 53.06 25.76 130.18 -39.77%
EPS 7.99 5.27 13.61 9.26 5.66 3.44 21.65 -48.64%
DPS 0.00 0.00 4.95 0.00 0.00 0.00 4.95 -
NAPS 2.43 2.40 2.35 2.36 2.32 2.30 2.27 4.65%
Adjusted Per Share Value based on latest NOSH - 18,222
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 13.55 6.61 24.50 18.47 11.80 5.72 28.93 -39.77%
EPS 1.78 1.17 3.02 2.06 1.26 0.76 4.81 -48.54%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 1.10 -
NAPS 0.5399 0.5331 0.5221 0.5245 0.5158 0.5111 0.5045 4.63%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 5.48 6.56 5.50 3.72 3.80 3.96 4.02 -
P/RPS 8.99 22.04 4.99 4.48 7.16 15.37 3.09 104.19%
P/EPS 68.59 124.48 40.41 40.17 67.14 115.12 18.57 139.51%
EY 1.46 0.80 2.47 2.49 1.49 0.87 5.39 -58.23%
DY 0.00 0.00 0.90 0.00 0.00 0.00 1.23 -
P/NAPS 2.26 2.73 2.34 1.58 1.64 1.72 1.77 17.74%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 29/08/02 29/05/02 27/02/02 28/11/01 29/08/01 29/05/01 27/02/01 -
Price 6.64 6.04 5.74 5.58 4.22 3.80 4.04 -
P/RPS 10.89 20.30 5.20 6.72 7.95 14.75 3.10 131.62%
P/EPS 83.10 114.61 42.17 60.26 74.56 110.47 18.66 171.42%
EY 1.20 0.87 2.37 1.66 1.34 0.91 5.36 -63.23%
DY 0.00 0.00 0.86 0.00 0.00 0.00 1.23 -
P/NAPS 2.73 2.52 2.44 2.36 1.82 1.65 1.78 33.09%

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