[GIIB] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 17.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 113,469 117,390 118,513 106,721 80,668 46,249 16,326 262.90%
PBT 4,690 13,070 8,900 9,531 8,279 4,719 2,282 61.43%
Tax 4,176 -2,273 -2,407 -2,481 -2,323 -944 -526 -
NP 8,866 10,797 6,493 7,050 5,956 3,775 1,756 193.44%
-
NP to SH 8,664 10,600 6,352 6,984 5,956 3,775 1,756 188.97%
-
Tax Rate -89.04% 17.39% 27.04% 26.03% 28.06% 20.00% 23.05% -
Total Cost 104,603 106,593 112,020 99,671 74,712 42,474 14,570 270.82%
-
Net Worth 63,724 57,627 57,395 58,628 60,035 0 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 15 3,401 3,401 3,401 3,401 - - -
Div Payout % 0.18% 32.09% 53.56% 48.71% 57.12% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 63,724 57,627 57,395 58,628 60,035 0 0 -
NOSH 79,655 80,038 79,716 80,312 80,046 30,590 16,652 183.09%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.81% 9.20% 5.48% 6.61% 7.38% 8.16% 10.76% -
ROE 13.60% 18.39% 11.07% 11.91% 9.92% 0.00% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 142.45 146.67 148.67 132.88 100.78 151.19 98.04 28.19%
EPS 10.88 13.24 7.97 8.70 7.44 12.34 10.55 2.06%
DPS 0.02 4.25 4.27 4.24 4.25 0.00 0.00 -
NAPS 0.80 0.72 0.72 0.73 0.75 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,312
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 17.40 18.00 18.18 16.37 12.37 7.09 2.50 263.24%
EPS 1.33 1.63 0.97 1.07 0.91 0.58 0.27 188.66%
DPS 0.00 0.52 0.52 0.52 0.52 0.00 0.00 -
NAPS 0.0977 0.0884 0.088 0.0899 0.0921 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - -
Price 0.68 0.84 0.83 0.98 0.93 1.01 0.00 -
P/RPS 0.48 0.57 0.56 0.74 0.92 0.67 0.00 -
P/EPS 6.25 6.34 10.42 11.27 12.50 8.18 0.00 -
EY 16.00 15.77 9.60 8.87 8.00 12.22 0.00 -
DY 0.03 5.06 5.14 4.32 4.57 0.00 0.00 -
P/NAPS 0.85 1.17 1.15 1.34 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 29/11/05 23/08/05 31/05/05 01/03/05 - - -
Price 0.63 0.66 0.81 0.86 1.00 0.00 0.00 -
P/RPS 0.44 0.45 0.54 0.65 0.99 0.00 0.00 -
P/EPS 5.79 4.98 10.17 9.89 13.44 0.00 0.00 -
EY 17.26 20.07 9.84 10.11 7.44 0.00 0.00 -
DY 0.03 6.44 5.27 4.93 4.25 0.00 0.00 -
P/NAPS 0.79 0.92 1.13 1.18 1.33 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