[GBAY] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 21.21%
YoY- 53.11%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 5,672 5,599 5,690 5,421 4,952 5,471 4,980 9.03%
PBT 610 1,156 798 1,333 631 911 563 5.47%
Tax -248 -260 -302 -373 161 -255 -158 34.95%
NP 362 896 496 960 792 656 405 -7.19%
-
NP to SH 362 896 496 960 792 656 405 -7.19%
-
Tax Rate 40.66% 22.49% 37.84% 27.98% -25.52% 27.99% 28.06% -
Total Cost 5,310 4,703 5,194 4,461 4,160 4,815 4,575 10.41%
-
Net Worth 36,517 45,164 44,311 43,719 42,786 43,004 42,324 -9.34%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 901 - - -
Div Payout % - - - - 113.79% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 36,517 45,164 44,311 43,719 42,786 43,004 42,324 -9.34%
NOSH 18,258 18,211 18,235 18,216 18,206 18,222 18,243 0.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.38% 16.00% 8.72% 17.71% 15.99% 11.99% 8.13% -
ROE 0.99% 1.98% 1.12% 2.20% 1.85% 1.53% 0.96% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 31.06 30.74 31.20 29.76 27.20 30.02 27.30 8.95%
EPS 0.88 4.92 2.72 5.27 4.35 3.60 2.22 -45.94%
DPS 0.00 0.00 0.00 0.00 4.95 0.00 0.00 -
NAPS 2.00 2.48 2.43 2.40 2.35 2.36 2.32 -9.39%
Adjusted Per Share Value based on latest NOSH - 18,216
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.92 6.83 6.94 6.61 6.04 6.67 6.07 9.10%
EPS 0.44 1.09 0.60 1.17 0.97 0.80 0.49 -6.90%
DPS 0.00 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 0.4452 0.5507 0.5403 0.5331 0.5217 0.5243 0.516 -9.34%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 6.00 5.74 5.48 6.56 5.50 3.72 3.80 -
P/RPS 19.31 18.67 17.56 22.04 20.22 12.39 13.92 24.30%
P/EPS 302.63 116.67 201.47 124.48 126.44 103.33 171.17 46.06%
EY 0.33 0.86 0.50 0.80 0.79 0.97 0.58 -31.26%
DY 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
P/NAPS 3.00 2.31 2.26 2.73 2.34 1.58 1.64 49.40%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/04/03 25/04/03 29/08/02 29/05/02 27/02/02 28/11/01 29/08/01 -
Price 5.66 5.66 6.64 6.04 5.74 5.58 4.22 -
P/RPS 18.22 18.41 21.28 20.30 21.10 18.59 15.46 11.53%
P/EPS 285.48 115.04 244.12 114.61 131.95 155.00 190.09 31.04%
EY 0.35 0.87 0.41 0.87 0.76 0.65 0.53 -24.10%
DY 0.00 0.00 0.00 0.00 0.86 0.00 0.00 -
P/NAPS 2.83 2.28 2.73 2.52 2.44 2.36 1.82 34.10%

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