[GIIB] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
22-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -8.19%
YoY- -468.33%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 195,440 177,464 204,809 230,823 253,591 270,122 245,280 -14.01%
PBT 5,890 -10,612 -12,966 -13,762 -12,558 478 4,718 15.89%
Tax -3,200 -236 181 -275 -287 -368 -1,716 51.33%
NP 2,690 -10,848 -12,785 -14,037 -12,845 110 3,002 -7.03%
-
NP to SH 2,583 -10,901 -12,778 -13,967 -12,910 -401 2,706 -3.04%
-
Tax Rate 54.33% - - - - 76.99% 36.37% -
Total Cost 192,750 188,312 217,594 244,860 266,436 270,012 242,278 -14.10%
-
Net Worth 67,625 67,755 64,220 61,071 62,712 77,195 77,738 -8.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 16 16 -
Div Payout % - - - - - 0.00% 0.59% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 67,625 67,755 64,220 61,071 62,712 77,195 77,738 -8.84%
NOSH 80,506 80,661 80,275 80,357 80,400 80,412 80,142 0.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.38% -6.11% -6.24% -6.08% -5.07% 0.04% 1.22% -
ROE 3.82% -16.09% -19.90% -22.87% -20.59% -0.52% 3.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 242.76 220.01 255.13 287.25 315.41 335.92 306.05 -14.27%
EPS 3.21 -13.51 -15.92 -17.38 -16.06 -0.50 3.38 -3.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.02 0.02 -
NAPS 0.84 0.84 0.80 0.76 0.78 0.96 0.97 -9.12%
Adjusted Per Share Value based on latest NOSH - 80,357
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.98 27.22 31.41 35.40 38.89 41.43 37.62 -14.00%
EPS 0.40 -1.67 -1.96 -2.14 -1.98 -0.06 0.42 -3.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1037 0.1039 0.0985 0.0937 0.0962 0.1184 0.1192 -8.84%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.47 0.50 0.39 0.34 0.50 0.56 0.64 -
P/RPS 0.19 0.23 0.15 0.12 0.16 0.17 0.21 -6.43%
P/EPS 14.65 -3.70 -2.45 -1.96 -3.11 -112.30 18.95 -15.72%
EY 6.83 -27.03 -40.81 -51.12 -32.11 -0.89 5.28 18.66%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.03 -
P/NAPS 0.56 0.60 0.49 0.45 0.64 0.58 0.66 -10.34%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 24/11/09 13/08/09 22/05/09 27/02/09 25/11/08 26/08/08 -
Price 0.58 0.47 0.52 0.38 0.44 0.56 0.57 -
P/RPS 0.24 0.21 0.20 0.13 0.14 0.17 0.19 16.80%
P/EPS 18.08 -3.48 -3.27 -2.19 -2.74 -112.30 16.88 4.67%
EY 5.53 -28.75 -30.61 -45.74 -36.49 -0.89 5.92 -4.42%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.04 -
P/NAPS 0.69 0.56 0.65 0.50 0.56 0.58 0.59 10.97%

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