[GBAY] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 3.67%
YoY- -22.63%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 22,449 22,748 23,318 22,563 21,985 21,844 21,620 2.53%
PBT 2,880 2,999 3,297 3,380 2,840 3,312 3,613 -14.01%
Tax -862 -857 -963 -949 -495 -584 -649 20.80%
NP 2,018 2,142 2,334 2,431 2,345 2,728 2,964 -22.59%
-
NP to SH 2,018 2,142 2,334 2,431 2,345 2,728 2,964 -22.59%
-
Tax Rate 29.93% 28.58% 29.21% 28.08% 17.43% 17.63% 17.96% -
Total Cost 20,431 20,606 20,984 20,132 19,640 19,116 18,656 6.24%
-
Net Worth 49,622 49,763 49,679 48,643 48,069 49,220 48,779 1.14%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 49,622 49,763 49,679 48,643 48,069 49,220 48,779 1.14%
NOSH 41,010 41,126 41,057 40,877 41,085 41,016 40,991 0.03%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.99% 9.42% 10.01% 10.77% 10.67% 12.49% 13.71% -
ROE 4.07% 4.30% 4.70% 5.00% 4.88% 5.54% 6.08% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 54.74 55.31 56.79 55.20 53.51 53.26 52.74 2.51%
EPS 4.92 5.21 5.68 5.95 5.71 6.65 7.23 -22.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 1.21 1.19 1.17 1.20 1.19 1.11%
Adjusted Per Share Value based on latest NOSH - 40,877
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.37 27.74 28.43 27.51 26.81 26.63 26.36 2.53%
EPS 2.46 2.61 2.85 2.96 2.86 3.33 3.61 -22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.605 0.6067 0.6057 0.5931 0.5861 0.6001 0.5948 1.13%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.00 1.86 2.14 2.28 2.12 2.38 2.60 -
P/RPS 3.65 3.36 3.77 4.13 3.96 4.47 4.93 -18.14%
P/EPS 40.64 35.71 37.65 38.34 37.14 35.78 35.96 8.49%
EY 2.46 2.80 2.66 2.61 2.69 2.79 2.78 -7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.54 1.77 1.92 1.81 1.98 2.18 -16.93%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/12/05 19/08/05 26/04/05 25/02/05 29/11/04 26/08/04 27/05/04 -
Price 1.20 1.85 2.10 2.28 2.28 2.36 2.40 -
P/RPS 2.19 3.34 3.70 4.13 4.26 4.43 4.55 -38.55%
P/EPS 24.39 35.52 36.94 38.34 39.95 35.48 33.19 -18.55%
EY 4.10 2.82 2.71 2.61 2.50 2.82 3.01 22.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.53 1.74 1.92 1.95 1.97 2.02 -37.81%

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