[GIIB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
15-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 823.31%
YoY- -42.02%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 70,314 62,340 74,148 78,266 78,280 74,822 68,927 1.33%
PBT 2,670 1,476 3,041 1,750 426 2,940 1,383 54.73%
Tax -1,399 -352 -1,231 -540 -202 -1,868 -332 159.75%
NP 1,271 1,124 1,810 1,210 224 1,072 1,051 13.44%
-
NP to SH 1,103 1,096 1,867 1,228 133 1,080 1,080 1.40%
-
Tax Rate 52.40% 23.85% 40.48% 30.86% 47.42% 63.54% 24.01% -
Total Cost 69,043 61,216 72,338 77,056 78,056 73,750 67,876 1.13%
-
Net Worth 90,624 90,624 89,519 88,414 86,449 79,411 81,518 7.28%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 1,208 - - -
Div Payout % - - - - 908.33% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 90,624 90,624 89,519 88,414 86,449 79,411 81,518 7.28%
NOSH 110,518 110,518 110,518 110,518 110,833 105,882 88,606 15.79%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.81% 1.80% 2.44% 1.55% 0.29% 1.43% 1.52% -
ROE 1.22% 1.21% 2.09% 1.39% 0.15% 1.36% 1.32% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 63.62 56.41 67.09 70.82 70.63 70.67 77.79 -12.49%
EPS 1.00 0.99 1.69 1.32 0.12 1.02 1.22 -12.36%
DPS 0.00 0.00 0.00 0.00 1.09 0.00 0.00 -
NAPS 0.82 0.82 0.81 0.80 0.78 0.75 0.92 -7.35%
Adjusted Per Share Value based on latest NOSH - 110,518
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 10.81 9.58 11.40 12.03 12.04 11.50 10.60 1.31%
EPS 0.17 0.17 0.29 0.19 0.02 0.17 0.17 0.00%
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.00 -
NAPS 0.1393 0.1393 0.1376 0.1359 0.1329 0.1221 0.1253 7.28%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.37 0.38 0.40 0.41 0.42 0.49 0.68 -
P/RPS 0.58 0.67 0.60 0.58 0.59 0.69 0.87 -23.59%
P/EPS 37.07 38.32 23.68 36.90 350.00 48.04 55.79 -23.76%
EY 2.70 2.61 4.22 2.71 0.29 2.08 1.79 31.36%
DY 0.00 0.00 0.00 0.00 2.60 0.00 0.00 -
P/NAPS 0.45 0.46 0.49 0.51 0.54 0.65 0.74 -28.11%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 23/11/12 28/08/12 15/05/12 29/02/12 21/11/11 25/08/11 -
Price 0.38 0.39 0.41 0.40 0.41 0.45 0.495 -
P/RPS 0.60 0.69 0.61 0.56 0.58 0.64 0.64 -4.19%
P/EPS 38.08 39.33 24.27 36.00 341.67 44.12 40.61 -4.17%
EY 2.63 2.54 4.12 2.78 0.29 2.27 2.46 4.53%
DY 0.00 0.00 0.00 0.00 2.66 0.00 0.00 -
P/NAPS 0.46 0.48 0.51 0.50 0.53 0.60 0.54 -10.09%

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