[GIIB] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -42.12%
YoY- -83.01%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 49,308 47,166 39,873 44,759 38,674 33,882 30,498 37.87%
PBT 2,363 1,228 267 1,827 2,355 1,608 -4,820 -
Tax -1,079 -450 -1,163 -751 -459 -161 5,070 -
NP 1,284 778 -896 1,076 1,896 1,447 250 198.57%
-
NP to SH 1,647 1,088 -885 1,065 1,840 1,381 245 257.43%
-
Tax Rate 45.66% 36.64% 435.58% 41.11% 19.49% 10.01% - -
Total Cost 48,024 46,388 40,769 43,683 36,778 32,435 30,248 36.20%
-
Net Worth 70,700 69,599 68,567 68,063 66,399 65,457 63,724 7.19%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 15 - - - 15 -
Div Payout % - - 0.00% - - - 6.50% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 70,700 69,599 68,567 68,063 66,399 65,457 63,724 7.19%
NOSH 80,341 79,999 79,729 80,075 80,000 79,826 79,655 0.57%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.60% 1.65% -2.25% 2.40% 4.90% 4.27% 0.82% -
ROE 2.33% 1.56% -1.29% 1.56% 2.77% 2.11% 0.38% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 61.37 58.96 50.01 55.90 48.34 42.44 38.29 37.07%
EPS 2.05 1.36 -1.11 1.33 2.30 1.73 0.31 253.53%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.02 -
NAPS 0.88 0.87 0.86 0.85 0.83 0.82 0.80 6.57%
Adjusted Per Share Value based on latest NOSH - 80,075
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.58 7.25 6.13 6.88 5.95 5.21 4.69 37.84%
EPS 0.25 0.17 -0.14 0.16 0.28 0.21 0.04 240.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1087 0.107 0.1054 0.1046 0.1021 0.1006 0.098 7.17%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.70 0.61 0.51 0.52 0.56 0.59 0.68 -
P/RPS 1.14 1.03 1.02 0.93 1.16 1.39 1.78 -25.76%
P/EPS 34.15 44.85 -45.95 39.10 24.35 34.10 221.08 -71.30%
EY 2.93 2.23 -2.18 2.56 4.11 2.93 0.45 249.88%
DY 0.00 0.00 0.04 0.00 0.00 0.00 0.03 -
P/NAPS 0.80 0.70 0.59 0.61 0.67 0.72 0.85 -3.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 28/02/07 28/11/06 24/08/06 24/05/06 24/02/06 -
Price 0.82 0.66 0.72 0.52 0.53 0.58 0.63 -
P/RPS 1.34 1.12 1.44 0.93 1.10 1.37 1.65 -12.98%
P/EPS 40.00 48.53 -64.86 39.10 23.04 33.53 204.83 -66.44%
EY 2.50 2.06 -1.54 2.56 4.34 2.98 0.49 197.25%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.03 -
P/NAPS 0.93 0.76 0.84 0.61 0.64 0.71 0.79 11.52%

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