[GIIB] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 9.34%
YoY- -35.99%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 33,882 30,498 28,800 28,118 26,053 34,419 29,923 8.64%
PBT 1,608 -4,820 6,607 1,651 1,252 3,560 2,437 -24.22%
Tax -161 5,070 -340 -527 -224 -1,379 -418 -47.09%
NP 1,447 250 6,267 1,124 1,028 2,181 2,019 -19.93%
-
NP to SH 1,381 245 6,267 1,124 1,028 2,181 2,019 -22.38%
-
Tax Rate 10.01% - 5.15% 31.92% 17.89% 38.74% 17.15% -
Total Cost 32,435 30,248 22,533 26,994 25,025 32,238 27,904 10.56%
-
Net Worth 65,457 63,724 57,627 57,395 58,628 60,035 20,495 117.02%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 15 - - - 3,401 - -
Div Payout % - 6.50% - - - 155.98% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 65,457 63,724 57,627 57,395 58,628 60,035 20,495 117.02%
NOSH 79,826 79,655 80,038 79,716 80,312 80,046 30,590 89.65%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.27% 0.82% 21.76% 4.00% 3.95% 6.34% 6.75% -
ROE 2.11% 0.38% 10.88% 1.96% 1.75% 3.63% 9.85% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 42.44 38.29 35.98 35.27 32.44 43.00 97.82 -42.71%
EPS 1.73 0.31 7.83 1.41 1.28 2.76 6.60 -59.07%
DPS 0.00 0.02 0.00 0.00 0.00 4.25 0.00 -
NAPS 0.82 0.80 0.72 0.72 0.73 0.75 0.67 14.43%
Adjusted Per Share Value based on latest NOSH - 79,716
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 5.20 4.68 4.42 4.31 4.00 5.28 4.59 8.68%
EPS 0.21 0.04 0.96 0.17 0.16 0.33 0.31 -22.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.1004 0.0977 0.0884 0.088 0.0899 0.0921 0.0314 117.19%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.59 0.68 0.84 0.83 0.98 0.93 1.01 -
P/RPS 1.39 1.78 2.33 2.35 3.02 2.16 1.03 22.14%
P/EPS 34.10 221.08 10.73 58.87 76.56 34.13 15.30 70.70%
EY 2.93 0.45 9.32 1.70 1.31 2.93 6.53 -41.41%
DY 0.00 0.03 0.00 0.00 0.00 4.57 0.00 -
P/NAPS 0.72 0.85 1.17 1.15 1.34 1.24 1.51 -38.99%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 24/02/06 29/11/05 23/08/05 31/05/05 01/03/05 30/11/04 -
Price 0.58 0.63 0.66 0.81 0.86 1.00 0.95 -
P/RPS 1.37 1.65 1.83 2.30 2.65 2.33 0.97 25.90%
P/EPS 33.53 204.83 8.43 57.45 67.19 36.70 14.39 75.84%
EY 2.98 0.49 11.86 1.74 1.49 2.72 6.95 -43.16%
DY 0.00 0.03 0.00 0.00 0.00 4.25 0.00 -
P/NAPS 0.71 0.79 0.92 1.13 1.18 1.33 1.42 -37.03%

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