[GIIB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -18.26%
YoY- 45.47%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 147,813 131,854 121,298 113,469 117,390 118,513 106,721 24.22%
PBT 970 5,750 5,046 4,690 13,070 8,900 9,531 -78.17%
Tax 3,699 4,166 4,173 4,176 -2,273 -2,407 -2,481 -
NP 4,669 9,916 9,219 8,866 10,797 6,493 7,050 -24.00%
-
NP to SH 4,531 9,733 9,017 8,664 10,600 6,352 6,984 -25.03%
-
Tax Rate -381.34% -72.45% -82.70% -89.04% 17.39% 27.04% 26.03% -
Total Cost 143,144 121,938 112,079 104,603 106,593 112,020 99,671 27.26%
-
Net Worth 68,063 66,399 65,457 63,724 57,627 57,395 58,628 10.44%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 15 15 15 15 3,401 3,401 3,401 -97.30%
Div Payout % 0.35% 0.16% 0.18% 0.18% 32.09% 53.56% 48.71% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 68,063 66,399 65,457 63,724 57,627 57,395 58,628 10.44%
NOSH 80,075 80,000 79,826 79,655 80,038 79,716 80,312 -0.19%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 3.16% 7.52% 7.60% 7.81% 9.20% 5.48% 6.61% -
ROE 6.66% 14.66% 13.78% 13.60% 18.39% 11.07% 11.91% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 184.59 164.82 151.95 142.45 146.67 148.67 132.88 24.47%
EPS 5.66 12.17 11.30 10.88 13.24 7.97 8.70 -24.89%
DPS 0.02 0.02 0.02 0.02 4.25 4.27 4.24 -97.17%
NAPS 0.85 0.83 0.82 0.80 0.72 0.72 0.73 10.66%
Adjusted Per Share Value based on latest NOSH - 79,655
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.73 20.27 18.65 17.45 18.05 18.22 16.41 24.23%
EPS 0.70 1.50 1.39 1.33 1.63 0.98 1.07 -24.62%
DPS 0.00 0.00 0.00 0.00 0.52 0.52 0.52 -
NAPS 0.1046 0.1021 0.1006 0.098 0.0886 0.0882 0.0901 10.44%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.52 0.56 0.59 0.68 0.84 0.83 0.98 -
P/RPS 0.28 0.34 0.39 0.48 0.57 0.56 0.74 -47.65%
P/EPS 9.19 4.60 5.22 6.25 6.34 10.42 11.27 -12.70%
EY 10.88 21.73 19.15 16.00 15.77 9.60 8.87 14.57%
DY 0.04 0.04 0.03 0.03 5.06 5.14 4.32 -95.57%
P/NAPS 0.61 0.67 0.72 0.85 1.17 1.15 1.34 -40.79%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 24/08/06 24/05/06 24/02/06 29/11/05 23/08/05 31/05/05 -
Price 0.52 0.53 0.58 0.63 0.66 0.81 0.86 -
P/RPS 0.28 0.32 0.38 0.44 0.45 0.54 0.65 -42.93%
P/EPS 9.19 4.36 5.13 5.79 4.98 10.17 9.89 -4.77%
EY 10.88 22.96 19.48 17.26 20.07 9.84 10.11 5.01%
DY 0.04 0.04 0.03 0.03 6.44 5.27 4.93 -95.95%
P/NAPS 0.61 0.64 0.71 0.79 0.92 1.13 1.18 -35.56%

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