[GBAY] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -14.04%
YoY- -24.94%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 22,748 23,318 22,563 21,985 21,844 21,620 22,529 0.64%
PBT 2,999 3,297 3,380 2,840 3,312 3,613 3,895 -16.00%
Tax -857 -963 -949 -495 -584 -649 -753 9.01%
NP 2,142 2,334 2,431 2,345 2,728 2,964 3,142 -22.55%
-
NP to SH 2,142 2,334 2,431 2,345 2,728 2,964 3,142 -22.55%
-
Tax Rate 28.58% 29.21% 28.08% 17.43% 17.63% 17.96% 19.33% -
Total Cost 20,606 20,984 20,132 19,640 19,116 18,656 19,387 4.15%
-
Net Worth 49,763 49,679 48,643 48,069 49,220 48,779 47,806 2.71%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 49,763 49,679 48,643 48,069 49,220 48,779 47,806 2.71%
NOSH 41,126 41,057 40,877 41,085 41,016 40,991 40,860 0.43%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 9.42% 10.01% 10.77% 10.67% 12.49% 13.71% 13.95% -
ROE 4.30% 4.70% 5.00% 4.88% 5.54% 6.08% 6.57% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 55.31 56.79 55.20 53.51 53.26 52.74 55.14 0.20%
EPS 5.21 5.68 5.95 5.71 6.65 7.23 7.69 -22.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 1.19 1.17 1.20 1.19 1.17 2.26%
Adjusted Per Share Value based on latest NOSH - 41,085
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.74 28.43 27.51 26.81 26.63 26.36 27.47 0.65%
EPS 2.61 2.85 2.96 2.86 3.33 3.61 3.83 -22.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6067 0.6057 0.5931 0.5861 0.6001 0.5948 0.5829 2.70%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.86 2.14 2.28 2.12 2.38 2.60 2.92 -
P/RPS 3.36 3.77 4.13 3.96 4.47 4.93 5.30 -26.22%
P/EPS 35.71 37.65 38.34 37.14 35.78 35.96 37.97 -4.01%
EY 2.80 2.66 2.61 2.69 2.79 2.78 2.63 4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.77 1.92 1.81 1.98 2.18 2.50 -27.62%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 19/08/05 26/04/05 25/02/05 29/11/04 26/08/04 27/05/04 27/02/04 -
Price 1.85 2.10 2.28 2.28 2.36 2.40 2.74 -
P/RPS 3.34 3.70 4.13 4.26 4.43 4.55 4.97 -23.29%
P/EPS 35.52 36.94 38.34 39.95 35.48 33.19 35.63 -0.20%
EY 2.82 2.71 2.61 2.50 2.82 3.01 2.81 0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.74 1.92 1.95 1.97 2.02 2.34 -24.68%

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