[GIIB] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ-0.0%
YoY- -31.43%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 74,148 78,266 78,280 74,822 68,927 56,608 62,438 12.15%
PBT 3,041 1,750 426 2,940 1,383 1,802 -946 -
Tax -1,231 -540 -202 -1,868 -332 239 1,451 -
NP 1,810 1,210 224 1,072 1,051 2,041 505 134.38%
-
NP to SH 1,867 1,228 133 1,080 1,080 2,118 884 64.68%
-
Tax Rate 40.48% 30.86% 47.42% 63.54% 24.01% -13.26% - -
Total Cost 72,338 77,056 78,056 73,750 67,876 54,567 61,933 10.91%
-
Net Worth 89,519 88,414 86,449 79,411 81,518 79,424 77,697 9.91%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 1,208 - - - - -
Div Payout % - - 908.33% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 89,519 88,414 86,449 79,411 81,518 79,424 77,697 9.91%
NOSH 110,518 110,518 110,833 105,882 88,606 88,249 88,292 16.16%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.44% 1.55% 0.29% 1.43% 1.52% 3.61% 0.81% -
ROE 2.09% 1.39% 0.15% 1.36% 1.32% 2.67% 1.14% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 67.09 70.82 70.63 70.67 77.79 64.15 70.72 -3.45%
EPS 1.69 1.32 0.12 1.02 1.22 2.40 0.99 42.88%
DPS 0.00 0.00 1.09 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.78 0.75 0.92 0.90 0.88 -5.38%
Adjusted Per Share Value based on latest NOSH - 105,882
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 11.40 12.03 12.04 11.50 10.60 8.70 9.60 12.15%
EPS 0.29 0.19 0.02 0.17 0.17 0.33 0.14 62.56%
DPS 0.00 0.00 0.19 0.00 0.00 0.00 0.00 -
NAPS 0.1376 0.1359 0.1329 0.1221 0.1253 0.1221 0.1195 9.86%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.40 0.41 0.42 0.49 0.68 0.59 0.73 -
P/RPS 0.60 0.58 0.59 0.69 0.87 0.92 1.03 -30.27%
P/EPS 23.68 36.90 350.00 48.04 55.79 24.58 72.91 -52.78%
EY 4.22 2.71 0.29 2.08 1.79 4.07 1.37 111.84%
DY 0.00 0.00 2.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.54 0.65 0.74 0.66 0.83 -29.64%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 15/05/12 29/02/12 21/11/11 25/08/11 27/05/11 28/02/11 -
Price 0.41 0.40 0.41 0.45 0.495 0.58 0.62 -
P/RPS 0.61 0.56 0.58 0.64 0.64 0.90 0.88 -21.69%
P/EPS 24.27 36.00 341.67 44.12 40.61 24.17 61.92 -46.47%
EY 4.12 2.78 0.29 2.27 2.46 4.14 1.61 87.19%
DY 0.00 0.00 2.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.53 0.60 0.54 0.64 0.70 -19.04%

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