[GIIB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -19.71%
YoY- 22.01%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 253,591 270,122 245,280 222,812 208,818 192,436 181,106 25.03%
PBT -12,558 478 4,718 5,802 6,702 7,464 5,685 -
Tax -287 -368 -1,716 -2,026 -2,445 -4,202 -3,443 -80.77%
NP -12,845 110 3,002 3,776 4,257 3,262 2,242 -
-
NP to SH -12,910 -401 2,706 3,792 4,723 4,177 2,915 -
-
Tax Rate - 76.99% 36.37% 34.92% 36.48% 56.30% 60.56% -
Total Cost 266,436 270,012 242,278 219,036 204,561 189,174 178,864 30.27%
-
Net Worth 62,712 77,195 77,738 75,359 77,600 73,822 70,700 -7.64%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - 16 16 16 16 15 15 -
Div Payout % - 0.00% 0.59% 0.42% 0.34% 0.38% 0.55% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 62,712 77,195 77,738 75,359 77,600 73,822 70,700 -7.64%
NOSH 80,400 80,412 80,142 78,499 80,000 80,241 80,341 0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.07% 0.04% 1.22% 1.69% 2.04% 1.70% 1.24% -
ROE -20.59% -0.52% 3.48% 5.03% 6.09% 5.66% 4.12% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 315.41 335.92 306.05 283.84 261.02 239.82 225.42 24.97%
EPS -16.06 -0.50 3.38 4.83 5.90 5.21 3.63 -
DPS 0.00 0.02 0.02 0.02 0.02 0.02 0.02 -
NAPS 0.78 0.96 0.97 0.96 0.97 0.92 0.88 -7.69%
Adjusted Per Share Value based on latest NOSH - 78,499
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 38.99 41.53 37.71 34.26 32.10 29.59 27.84 25.04%
EPS -1.98 -0.06 0.42 0.58 0.73 0.64 0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0964 0.1187 0.1195 0.1159 0.1193 0.1135 0.1087 -7.66%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.50 0.56 0.64 0.66 0.72 0.79 0.70 -
P/RPS 0.16 0.17 0.21 0.23 0.28 0.33 0.31 -35.52%
P/EPS -3.11 -112.30 18.95 13.66 12.20 15.18 19.29 -
EY -32.11 -0.89 5.28 7.32 8.20 6.59 5.18 -
DY 0.00 0.04 0.03 0.03 0.03 0.03 0.03 -
P/NAPS 0.64 0.58 0.66 0.69 0.74 0.86 0.80 -13.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 25/11/08 26/08/08 27/05/08 03/03/08 13/11/07 28/08/07 -
Price 0.44 0.56 0.57 0.56 0.68 0.73 0.82 -
P/RPS 0.14 0.17 0.19 0.20 0.26 0.30 0.36 -46.56%
P/EPS -2.74 -112.30 16.88 11.59 11.52 14.02 22.60 -
EY -36.49 -0.89 5.92 8.63 8.68 7.13 4.42 -
DY 0.00 0.04 0.04 0.04 0.03 0.03 0.02 -
P/NAPS 0.56 0.58 0.59 0.58 0.70 0.79 0.93 -28.58%

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