[GIIB] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 33.17%
YoY- 24.64%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 165,199 169,739 185,291 181,362 188,277 194,671 192,746 -9.74%
PBT -7,019 -8,103 -8,189 -6,873 -17,387 -19,169 -15,666 -41.36%
Tax 1,067 1,024 913 -2,374 2,737 2,300 2,125 -36.74%
NP -5,952 -7,079 -7,276 -9,247 -14,650 -16,869 -13,541 -42.10%
-
NP to SH -8,571 -9,691 -9,933 -9,346 -13,984 -16,250 -13,076 -24.48%
-
Tax Rate - - - - - - - -
Total Cost 171,151 176,818 192,567 190,609 202,927 211,540 206,287 -11.67%
-
Net Worth 69,626 69,626 70,731 70,748 75,152 76,257 78,467 -7.63%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 69,626 69,626 70,731 70,748 75,152 76,257 78,467 -7.63%
NOSH 110,518 110,518 110,518 110,518 110,518 110,518 110,518 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -3.60% -4.17% -3.93% -5.10% -7.78% -8.67% -7.03% -
ROE -12.31% -13.92% -14.04% -13.21% -18.61% -21.31% -16.66% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 149.48 153.58 167.66 164.06 170.36 176.14 174.40 -9.74%
EPS -7.76 -8.77 -8.99 -8.45 -12.65 -14.70 -11.83 -24.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.63 0.64 0.64 0.68 0.69 0.71 -7.64%
Adjusted Per Share Value based on latest NOSH - 110,518
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.34 26.03 28.42 27.82 28.88 29.86 29.56 -9.73%
EPS -1.31 -1.49 -1.52 -1.43 -2.14 -2.49 -2.01 -24.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1068 0.1068 0.1085 0.1085 0.1153 0.117 0.1203 -7.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.68 0.235 0.23 0.27 0.28 0.315 0.37 -
P/RPS 0.45 0.15 0.14 0.16 0.16 0.18 0.21 65.98%
P/EPS -8.77 -2.68 -2.56 -3.19 -2.21 -2.14 -3.13 98.37%
EY -11.40 -37.31 -39.08 -31.31 -45.19 -46.68 -31.98 -49.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.37 0.36 0.42 0.41 0.46 0.52 62.56%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 24/08/16 30/05/16 29/02/16 27/11/15 25/08/15 19/05/15 -
Price 0.615 0.58 0.215 0.26 0.29 0.27 0.38 -
P/RPS 0.41 0.38 0.13 0.16 0.17 0.15 0.22 51.26%
P/EPS -7.93 -6.61 -2.39 -3.08 -2.29 -1.84 -3.21 82.44%
EY -12.61 -15.12 -41.80 -32.52 -43.63 -54.46 -31.14 -45.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.92 0.34 0.41 0.43 0.39 0.54 48.62%

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