[GIIB] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 463.67%
YoY- 34.34%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 39,873 44,759 38,674 33,882 30,498 28,800 28,118 26.14%
PBT 267 1,827 2,355 1,608 -4,820 6,607 1,651 -70.21%
Tax -1,163 -751 -459 -161 5,070 -340 -527 69.25%
NP -896 1,076 1,896 1,447 250 6,267 1,124 -
-
NP to SH -885 1,065 1,840 1,381 245 6,267 1,124 -
-
Tax Rate 435.58% 41.11% 19.49% 10.01% - 5.15% 31.92% -
Total Cost 40,769 43,683 36,778 32,435 30,248 22,533 26,994 31.53%
-
Net Worth 68,567 68,063 66,399 65,457 63,724 57,627 57,395 12.55%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 15 - - - 15 - - -
Div Payout % 0.00% - - - 6.50% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 68,567 68,063 66,399 65,457 63,724 57,627 57,395 12.55%
NOSH 79,729 80,075 80,000 79,826 79,655 80,038 79,716 0.01%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -2.25% 2.40% 4.90% 4.27% 0.82% 21.76% 4.00% -
ROE -1.29% 1.56% 2.77% 2.11% 0.38% 10.88% 1.96% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 50.01 55.90 48.34 42.44 38.29 35.98 35.27 26.13%
EPS -1.11 1.33 2.30 1.73 0.31 7.83 1.41 -
DPS 0.02 0.00 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.86 0.85 0.83 0.82 0.80 0.72 0.72 12.53%
Adjusted Per Share Value based on latest NOSH - 79,826
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.13 6.88 5.95 5.21 4.69 4.43 4.32 26.19%
EPS -0.14 0.16 0.28 0.21 0.04 0.96 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1054 0.1046 0.1021 0.1006 0.098 0.0886 0.0882 12.57%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.51 0.52 0.56 0.59 0.68 0.84 0.83 -
P/RPS 1.02 0.93 1.16 1.39 1.78 2.33 2.35 -42.58%
P/EPS -45.95 39.10 24.35 34.10 221.08 10.73 58.87 -
EY -2.18 2.56 4.11 2.93 0.45 9.32 1.70 -
DY 0.04 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.59 0.61 0.67 0.72 0.85 1.17 1.15 -35.83%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 24/08/06 24/05/06 24/02/06 29/11/05 23/08/05 -
Price 0.72 0.52 0.53 0.58 0.63 0.66 0.81 -
P/RPS 1.44 0.93 1.10 1.37 1.65 1.83 2.30 -26.75%
P/EPS -64.86 39.10 23.04 33.53 204.83 8.43 57.45 -
EY -1.54 2.56 4.34 2.98 0.49 11.86 1.74 -
DY 0.03 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 0.84 0.61 0.64 0.71 0.79 0.92 1.13 -17.89%

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