[GIIB] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -8.62%
YoY- -65.53%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 208,818 192,436 181,106 170,472 157,188 147,813 131,854 35.75%
PBT 6,702 7,464 5,685 5,677 6,057 970 5,750 10.72%
Tax -2,445 -4,202 -3,443 -2,823 -2,534 3,699 4,166 -
NP 4,257 3,262 2,242 2,854 3,523 4,669 9,916 -43.00%
-
NP to SH 4,723 4,177 2,915 3,108 3,401 4,531 9,733 -38.16%
-
Tax Rate 36.48% 56.30% 60.56% 49.73% 41.84% -381.34% -72.45% -
Total Cost 204,561 189,174 178,864 167,618 153,665 143,144 121,938 41.05%
-
Net Worth 77,600 73,822 70,700 69,599 68,567 68,063 66,399 10.92%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 16 15 15 15 15 15 15 4.38%
Div Payout % 0.34% 0.38% 0.55% 0.51% 0.47% 0.35% 0.16% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 77,600 73,822 70,700 69,599 68,567 68,063 66,399 10.92%
NOSH 80,000 80,241 80,341 79,999 79,729 80,075 80,000 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.04% 1.70% 1.24% 1.67% 2.24% 3.16% 7.52% -
ROE 6.09% 5.66% 4.12% 4.47% 4.96% 6.66% 14.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 261.02 239.82 225.42 213.09 197.15 184.59 164.82 35.75%
EPS 5.90 5.21 3.63 3.89 4.27 5.66 12.17 -38.20%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.02 0.00%
NAPS 0.97 0.92 0.88 0.87 0.86 0.85 0.83 10.91%
Adjusted Per Share Value based on latest NOSH - 79,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 32.03 29.51 27.78 26.15 24.11 22.67 20.22 35.77%
EPS 0.72 0.64 0.45 0.48 0.52 0.69 1.49 -38.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.119 0.1132 0.1084 0.1067 0.1052 0.1044 0.1018 10.93%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.72 0.79 0.70 0.61 0.51 0.52 0.56 -
P/RPS 0.28 0.33 0.31 0.29 0.26 0.28 0.34 -12.10%
P/EPS 12.20 15.18 19.29 15.70 11.96 9.19 4.60 91.26%
EY 8.20 6.59 5.18 6.37 8.36 10.88 21.73 -47.68%
DY 0.03 0.03 0.03 0.03 0.04 0.04 0.04 -17.40%
P/NAPS 0.74 0.86 0.80 0.70 0.59 0.61 0.67 6.82%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 03/03/08 13/11/07 28/08/07 31/05/07 28/02/07 28/11/06 24/08/06 -
Price 0.68 0.73 0.82 0.66 0.72 0.52 0.53 -
P/RPS 0.26 0.30 0.36 0.31 0.37 0.28 0.32 -12.89%
P/EPS 11.52 14.02 22.60 16.99 16.88 9.19 4.36 90.78%
EY 8.68 7.13 4.42 5.89 5.92 10.88 22.96 -47.62%
DY 0.03 0.03 0.02 0.03 0.03 0.04 0.04 -17.40%
P/NAPS 0.70 0.79 0.93 0.76 0.84 0.61 0.64 6.13%

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