[GIIB] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
01-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 8.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 28,800 28,118 26,053 34,419 29,923 16,326 26,882 4.69%
PBT 6,607 1,651 1,252 3,560 2,437 2,282 2,509 90.58%
Tax -340 -527 -224 -1,379 -418 -526 -396 -9.65%
NP 6,267 1,124 1,028 2,181 2,019 1,756 2,113 106.29%
-
NP to SH 6,267 1,124 1,028 2,181 2,019 1,756 2,113 106.29%
-
Tax Rate 5.15% 31.92% 17.89% 38.74% 17.15% 23.05% 15.78% -
Total Cost 22,533 26,994 25,025 32,238 27,904 14,570 24,769 -6.10%
-
Net Worth 57,627 57,395 58,628 60,035 20,495 0 32,168 47.45%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,401 - - - -
Div Payout % - - - 155.98% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 57,627 57,395 58,628 60,035 20,495 0 32,168 47.45%
NOSH 80,038 79,716 80,312 80,046 30,590 16,652 63,074 17.19%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 21.76% 4.00% 3.95% 6.34% 6.75% 10.76% 7.86% -
ROE 10.88% 1.96% 1.75% 3.63% 9.85% 0.00% 6.57% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 35.98 35.27 32.44 43.00 97.82 98.04 42.62 -10.66%
EPS 7.83 1.41 1.28 2.76 6.60 4.15 3.35 76.03%
DPS 0.00 0.00 0.00 4.25 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.73 0.75 0.67 0.00 0.51 25.82%
Adjusted Per Share Value based on latest NOSH - 80,046
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 4.43 4.32 4.01 5.29 4.60 2.51 4.13 4.78%
EPS 0.96 0.17 0.16 0.34 0.31 0.27 0.32 107.86%
DPS 0.00 0.00 0.00 0.52 0.00 0.00 0.00 -
NAPS 0.0886 0.0882 0.0901 0.0923 0.0315 0.00 0.0495 47.36%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 0.84 0.83 0.98 0.93 1.01 0.00 0.00 -
P/RPS 2.33 2.35 3.02 2.16 1.03 0.00 0.00 -
P/EPS 10.73 58.87 76.56 34.13 15.30 0.00 0.00 -
EY 9.32 1.70 1.31 2.93 6.53 0.00 0.00 -
DY 0.00 0.00 0.00 4.57 0.00 0.00 0.00 -
P/NAPS 1.17 1.15 1.34 1.24 1.51 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 23/08/05 31/05/05 01/03/05 30/11/04 12/08/04 09/07/04 -
Price 0.66 0.81 0.86 1.00 0.95 0.91 0.00 -
P/RPS 1.83 2.30 2.65 2.33 0.97 0.93 0.00 -
P/EPS 8.43 57.45 67.19 36.70 14.39 8.63 0.00 -
EY 11.86 1.74 1.49 2.72 6.95 11.59 0.00 -
DY 0.00 0.00 0.00 4.25 0.00 0.00 0.00 -
P/NAPS 0.92 1.13 1.18 1.33 1.42 0.00 0.00 -

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