[GIIB] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -53.45%
YoY- -57.25%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 181,106 170,472 157,188 147,813 131,854 121,298 113,469 36.69%
PBT 5,685 5,677 6,057 970 5,750 5,046 4,690 13.72%
Tax -3,443 -2,823 -2,534 3,699 4,166 4,173 4,176 -
NP 2,242 2,854 3,523 4,669 9,916 9,219 8,866 -60.11%
-
NP to SH 2,915 3,108 3,401 4,531 9,733 9,017 8,664 -51.72%
-
Tax Rate 60.56% 49.73% 41.84% -381.34% -72.45% -82.70% -89.04% -
Total Cost 178,864 167,618 153,665 143,144 121,938 112,079 104,603 43.13%
-
Net Worth 70,700 69,599 68,567 68,063 66,399 65,457 63,724 7.19%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 15 15 15 15 15 15 15 0.00%
Div Payout % 0.55% 0.51% 0.47% 0.35% 0.16% 0.18% 0.18% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 70,700 69,599 68,567 68,063 66,399 65,457 63,724 7.19%
NOSH 80,341 79,999 79,729 80,075 80,000 79,826 79,655 0.57%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 1.24% 1.67% 2.24% 3.16% 7.52% 7.60% 7.81% -
ROE 4.12% 4.47% 4.96% 6.66% 14.66% 13.78% 13.60% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 225.42 213.09 197.15 184.59 164.82 151.95 142.45 35.91%
EPS 3.63 3.89 4.27 5.66 12.17 11.30 10.88 -51.99%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 0.88 0.87 0.86 0.85 0.83 0.82 0.80 6.57%
Adjusted Per Share Value based on latest NOSH - 80,075
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.84 26.21 24.17 22.73 20.27 18.65 17.45 36.65%
EPS 0.45 0.48 0.52 0.70 1.50 1.39 1.33 -51.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1087 0.107 0.1054 0.1046 0.1021 0.1006 0.098 7.17%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.70 0.61 0.51 0.52 0.56 0.59 0.68 -
P/RPS 0.31 0.29 0.26 0.28 0.34 0.39 0.48 -25.34%
P/EPS 19.29 15.70 11.96 9.19 4.60 5.22 6.25 112.42%
EY 5.18 6.37 8.36 10.88 21.73 19.15 16.00 -52.94%
DY 0.03 0.03 0.04 0.04 0.04 0.03 0.03 0.00%
P/NAPS 0.80 0.70 0.59 0.61 0.67 0.72 0.85 -3.97%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 28/02/07 28/11/06 24/08/06 24/05/06 24/02/06 -
Price 0.82 0.66 0.72 0.52 0.53 0.58 0.63 -
P/RPS 0.36 0.31 0.37 0.28 0.32 0.38 0.44 -12.55%
P/EPS 22.60 16.99 16.88 9.19 4.36 5.13 5.79 148.52%
EY 4.42 5.89 5.92 10.88 22.96 19.48 17.26 -59.77%
DY 0.02 0.03 0.03 0.04 0.04 0.03 0.03 -23.74%
P/NAPS 0.93 0.76 0.84 0.61 0.64 0.71 0.79 11.52%

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