[GBAY] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -69.74%
YoY- -15.77%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 22,564 17,259 11,403 5,255 22,528 17,801 12,088 51.31%
PBT 3,380 2,620 1,845 1,097 3,895 3,677 2,430 24.48%
Tax -948 -655 -410 -146 -752 -914 -580 38.55%
NP 2,432 1,965 1,435 951 3,143 2,763 1,850 19.90%
-
NP to SH 2,432 1,965 1,435 951 3,143 2,763 1,850 19.90%
-
Tax Rate 28.05% 25.00% 22.22% 13.31% 19.31% 24.86% 23.87% -
Total Cost 20,132 15,294 9,968 4,304 19,385 15,038 10,238 56.63%
-
Net Worth 48,804 47,996 49,200 48,779 47,944 47,204 47,389 1.97%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 48,804 47,996 49,200 48,779 47,944 47,204 47,389 1.97%
NOSH 41,011 41,022 40,999 40,991 40,977 18,225 18,226 71.29%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 10.78% 11.39% 12.58% 18.10% 13.95% 15.52% 15.30% -
ROE 4.98% 4.09% 2.92% 1.95% 6.56% 5.85% 3.90% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 55.02 42.07 27.81 12.82 54.98 97.67 66.32 -11.65%
EPS 5.93 4.79 3.50 2.32 7.67 15.16 10.15 -29.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.17 1.20 1.19 1.17 2.59 2.60 -40.46%
Adjusted Per Share Value based on latest NOSH - 40,991
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 27.51 21.04 13.90 6.41 27.47 21.70 14.74 51.30%
EPS 2.97 2.40 1.75 1.16 3.83 3.37 2.26 19.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.595 0.5852 0.5999 0.5948 0.5846 0.5755 0.5778 1.96%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.28 2.12 2.38 2.60 2.92 6.20 5.60 -
P/RPS 4.14 5.04 8.56 20.28 5.31 6.35 8.44 -37.66%
P/EPS 38.45 44.26 68.00 112.07 38.07 40.90 55.17 -21.30%
EY 2.60 2.26 1.47 0.89 2.63 2.45 1.81 27.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.81 1.98 2.18 2.50 2.39 2.15 -7.23%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 29/11/04 26/08/04 27/05/04 27/02/04 13/11/03 28/08/03 -
Price 2.28 2.28 2.36 2.40 2.74 7.68 5.80 -
P/RPS 4.14 5.42 8.49 18.72 4.98 7.86 8.75 -39.14%
P/EPS 38.45 47.60 67.43 103.45 35.72 50.66 57.14 -23.11%
EY 2.60 2.10 1.48 0.97 2.80 1.97 1.75 30.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.95 1.97 2.02 2.34 2.97 2.23 -9.45%

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