[GBAY] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 49.35%
YoY- 17.47%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 11,403 5,255 22,528 17,801 12,088 6,164 22,381 -36.23%
PBT 1,845 1,097 3,895 3,677 2,430 1,379 3,896 -39.27%
Tax -410 -146 -752 -914 -580 -250 -1,183 -50.69%
NP 1,435 951 3,143 2,763 1,850 1,129 2,713 -34.62%
-
NP to SH 1,435 951 3,143 2,763 1,850 1,129 2,713 -34.62%
-
Tax Rate 22.22% 13.31% 19.31% 24.86% 23.87% 18.13% 30.36% -
Total Cost 9,968 4,304 19,385 15,038 10,238 5,035 19,668 -36.45%
-
Net Worth 49,200 48,779 47,944 47,204 47,389 46,616 45,559 5.26%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 49,200 48,779 47,944 47,204 47,389 46,616 45,559 5.26%
NOSH 40,999 40,991 40,977 18,225 18,226 18,209 18,223 71.78%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 12.58% 18.10% 13.95% 15.52% 15.30% 18.32% 12.12% -
ROE 2.92% 1.95% 6.56% 5.85% 3.90% 2.42% 5.95% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 27.81 12.82 54.98 97.67 66.32 33.85 122.81 -62.88%
EPS 3.50 2.32 7.67 15.16 10.15 6.20 6.62 -34.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.19 1.17 2.59 2.60 2.56 2.50 -38.72%
Adjusted Per Share Value based on latest NOSH - 18,223
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 13.90 6.41 27.47 21.70 14.74 7.52 27.29 -36.24%
EPS 1.75 1.16 3.83 3.37 2.26 1.38 3.31 -34.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5999 0.5948 0.5846 0.5755 0.5778 0.5684 0.5555 5.26%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.38 2.60 2.92 6.20 5.60 5.20 6.00 -
P/RPS 8.56 20.28 5.31 6.35 8.44 15.36 4.89 45.29%
P/EPS 68.00 112.07 38.07 40.90 55.17 83.87 40.30 41.77%
EY 1.47 0.89 2.63 2.45 1.81 1.19 2.48 -29.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.98 2.18 2.50 2.39 2.15 2.03 2.40 -12.04%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 27/05/04 27/02/04 13/11/03 28/08/03 29/05/03 25/04/03 -
Price 2.36 2.40 2.74 7.68 5.80 5.46 5.66 -
P/RPS 8.49 18.72 4.98 7.86 8.75 16.13 4.61 50.30%
P/EPS 67.43 103.45 35.72 50.66 57.14 88.06 38.02 46.57%
EY 1.48 0.97 2.80 1.97 1.75 1.14 2.63 -31.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 2.02 2.34 2.97 2.23 2.13 2.26 -8.75%

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