[GBAY] QoQ Cumulative Quarter Result on 31-Mar-2001 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
29-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -84.11%
YoY- -43.0%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 20,098 15,146 9,675 4,695 23,727 18,223 12,962 33.85%
PBT 2,975 2,344 1,433 871 4,738 3,971 2,861 2.63%
Tax -495 -656 -401 -244 -792 -1,112 -801 -27.38%
NP 2,480 1,688 1,032 627 3,946 2,859 2,060 13.12%
-
NP to SH 2,480 1,688 1,032 627 3,946 2,859 2,060 13.12%
-
Tax Rate 16.64% 27.99% 27.98% 28.01% 16.72% 28.00% 28.00% -
Total Cost 17,618 13,458 8,643 4,068 19,781 15,364 10,902 37.59%
-
Net Worth 42,821 43,020 42,301 41,921 41,373 41,181 40,288 4.13%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 901 - - - 902 - - -
Div Payout % 36.37% - - - 22.86% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 42,821 43,020 42,301 41,921 41,373 41,181 40,288 4.13%
NOSH 18,221 18,228 18,233 18,226 18,226 18,221 18,230 -0.03%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 12.34% 11.14% 10.67% 13.35% 16.63% 15.69% 15.89% -
ROE 5.79% 3.92% 2.44% 1.50% 9.54% 6.94% 5.11% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 110.30 83.09 53.06 25.76 130.18 100.01 71.10 33.90%
EPS 13.61 9.26 5.66 3.44 21.65 15.69 11.30 13.16%
DPS 4.95 0.00 0.00 0.00 4.95 0.00 0.00 -
NAPS 2.35 2.36 2.32 2.30 2.27 2.26 2.21 4.16%
Adjusted Per Share Value based on latest NOSH - 18,226
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 24.50 18.47 11.80 5.72 28.93 22.22 15.80 33.86%
EPS 3.02 2.06 1.26 0.76 4.81 3.49 2.51 13.08%
DPS 1.10 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 0.5221 0.5245 0.5158 0.5111 0.5045 0.5021 0.4912 4.13%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 5.50 3.72 3.80 3.96 4.02 5.80 7.40 -
P/RPS 4.99 4.48 7.16 15.37 3.09 5.80 10.41 -38.66%
P/EPS 40.41 40.17 67.14 115.12 18.57 36.97 65.49 -27.45%
EY 2.47 2.49 1.49 0.87 5.39 2.71 1.53 37.49%
DY 0.90 0.00 0.00 0.00 1.23 0.00 0.00 -
P/NAPS 2.34 1.58 1.64 1.72 1.77 2.57 3.35 -21.22%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 28/11/01 29/08/01 29/05/01 27/02/01 28/11/00 30/08/00 -
Price 5.74 5.58 4.22 3.80 4.04 4.80 7.20 -
P/RPS 5.20 6.72 7.95 14.75 3.10 4.80 10.13 -35.81%
P/EPS 42.17 60.26 74.56 110.47 18.66 30.59 63.72 -24.00%
EY 2.37 1.66 1.34 0.91 5.36 3.27 1.57 31.49%
DY 0.86 0.00 0.00 0.00 1.23 0.00 0.00 -
P/NAPS 2.44 2.36 1.82 1.65 1.78 2.12 3.26 -17.52%

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