[GIIB] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
01-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 57.77%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 117,390 118,513 106,721 80,668 46,249 16,326 0 -
PBT 13,070 8,900 9,531 8,279 4,719 2,282 0 -
Tax -2,273 -2,407 -2,481 -2,323 -944 -526 0 -
NP 10,797 6,493 7,050 5,956 3,775 1,756 0 -
-
NP to SH 10,600 6,352 6,984 5,956 3,775 1,756 0 -
-
Tax Rate 17.39% 27.04% 26.03% 28.06% 20.00% 23.05% - -
Total Cost 106,593 112,020 99,671 74,712 42,474 14,570 0 -
-
Net Worth 57,627 57,395 58,628 60,035 0 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,401 3,401 3,401 3,401 - - - -
Div Payout % 32.09% 53.56% 48.71% 57.12% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 57,627 57,395 58,628 60,035 0 0 0 -
NOSH 80,038 79,716 80,312 80,046 30,590 16,652 63,074 17.19%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 9.20% 5.48% 6.61% 7.38% 8.16% 10.76% 0.00% -
ROE 18.39% 11.07% 11.91% 9.92% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 146.67 148.67 132.88 100.78 151.19 98.04 0.00 -
EPS 13.24 7.97 8.70 7.44 12.34 10.55 0.00 -
DPS 4.25 4.27 4.24 4.25 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.73 0.75 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,046
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.00 18.18 16.37 12.37 7.09 2.50 0.00 -
EPS 1.63 0.97 1.07 0.91 0.58 0.27 0.00 -
DPS 0.52 0.52 0.52 0.52 0.00 0.00 0.00 -
NAPS 0.0884 0.088 0.0899 0.0921 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 0.84 0.83 0.98 0.93 1.01 0.00 0.00 -
P/RPS 0.57 0.56 0.74 0.92 0.67 0.00 0.00 -
P/EPS 6.34 10.42 11.27 12.50 8.18 0.00 0.00 -
EY 15.77 9.60 8.87 8.00 12.22 0.00 0.00 -
DY 5.06 5.14 4.32 4.57 0.00 0.00 0.00 -
P/NAPS 1.17 1.15 1.34 1.24 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 23/08/05 31/05/05 01/03/05 - - - -
Price 0.66 0.81 0.86 1.00 0.00 0.00 0.00 -
P/RPS 0.45 0.54 0.65 0.99 0.00 0.00 0.00 -
P/EPS 4.98 10.17 9.89 13.44 0.00 0.00 0.00 -
EY 20.07 9.84 10.11 7.44 0.00 0.00 0.00 -
DY 6.44 5.27 4.93 4.25 0.00 0.00 0.00 -
P/NAPS 0.92 1.13 1.18 1.33 0.00 0.00 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