[GIIB] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -52.87%
YoY- -51.35%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 30,498 28,800 28,118 26,053 34,419 29,923 16,326 51.50%
PBT -4,820 6,607 1,651 1,252 3,560 2,437 2,282 -
Tax 5,070 -340 -527 -224 -1,379 -418 -526 -
NP 250 6,267 1,124 1,028 2,181 2,019 1,756 -72.63%
-
NP to SH 245 6,267 1,124 1,028 2,181 2,019 1,756 -73.00%
-
Tax Rate - 5.15% 31.92% 17.89% 38.74% 17.15% 23.05% -
Total Cost 30,248 22,533 26,994 25,025 32,238 27,904 14,570 62.52%
-
Net Worth 63,724 57,627 57,395 58,628 60,035 20,495 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 15 - - - 3,401 - - -
Div Payout % 6.50% - - - 155.98% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 63,724 57,627 57,395 58,628 60,035 20,495 0 -
NOSH 79,655 80,038 79,716 80,312 80,046 30,590 16,652 183.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.82% 21.76% 4.00% 3.95% 6.34% 6.75% 10.76% -
ROE 0.38% 10.88% 1.96% 1.75% 3.63% 9.85% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 38.29 35.98 35.27 32.44 43.00 97.82 98.04 -46.47%
EPS 0.31 7.83 1.41 1.28 2.76 6.60 4.15 -82.17%
DPS 0.02 0.00 0.00 0.00 4.25 0.00 0.00 -
NAPS 0.80 0.72 0.72 0.73 0.75 0.67 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,312
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 4.69 4.43 4.32 4.01 5.29 4.60 2.51 51.53%
EPS 0.04 0.96 0.17 0.16 0.34 0.31 0.27 -71.90%
DPS 0.00 0.00 0.00 0.00 0.52 0.00 0.00 -
NAPS 0.098 0.0886 0.0882 0.0901 0.0923 0.0315 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - -
Price 0.68 0.84 0.83 0.98 0.93 1.01 0.00 -
P/RPS 1.78 2.33 2.35 3.02 2.16 1.03 0.00 -
P/EPS 221.08 10.73 58.87 76.56 34.13 15.30 0.00 -
EY 0.45 9.32 1.70 1.31 2.93 6.53 0.00 -
DY 0.03 0.00 0.00 0.00 4.57 0.00 0.00 -
P/NAPS 0.85 1.17 1.15 1.34 1.24 1.51 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 29/11/05 23/08/05 31/05/05 01/03/05 30/11/04 12/08/04 -
Price 0.63 0.66 0.81 0.86 1.00 0.95 0.91 -
P/RPS 1.65 1.83 2.30 2.65 2.33 0.97 0.93 46.40%
P/EPS 204.83 8.43 57.45 67.19 36.70 14.39 8.63 721.13%
EY 0.49 11.86 1.74 1.49 2.72 6.95 11.59 -87.79%
DY 0.03 0.00 0.00 0.00 4.25 0.00 0.00 -
P/NAPS 0.79 0.92 1.13 1.18 1.33 1.42 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