[GIIB] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 25.64%
YoY- -15.12%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 236,676 168,308 265,872 192,948 145,112 108,342 32,652 39.09%
PBT 6,780 2,398 3,218 7,182 7,928 5,806 4,564 6.81%
Tax -442 -664 -1,600 -3,058 -1,242 -1,502 -1,052 -13.45%
NP 6,338 1,734 1,618 4,124 6,686 4,304 3,512 10.33%
-
NP to SH 6,032 1,700 1,440 5,468 6,442 4,304 3,512 9.42%
-
Tax Rate 6.52% 27.69% 49.72% 42.58% 15.67% 25.87% 23.05% -
Total Cost 230,338 166,574 264,254 188,824 138,426 104,038 29,140 41.11%
-
Net Worth 73,896 64,150 77,600 70,554 66,338 57,600 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,577 - - - - - - -
Div Payout % 42.74% - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 73,896 64,150 77,600 70,554 66,338 57,600 0 -
NOSH 85,925 80,188 80,000 80,175 79,925 79,999 16,652 31.43%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 2.68% 1.03% 0.61% 2.14% 4.61% 3.97% 10.76% -
ROE 8.16% 2.65% 1.86% 7.75% 9.71% 7.47% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 275.44 209.89 332.34 240.66 181.56 135.43 196.08 5.82%
EPS 7.02 2.12 1.80 6.82 8.06 5.38 8.30 -2.75%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.80 0.97 0.88 0.83 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,341
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 36.39 25.88 40.88 29.66 22.31 16.66 5.02 39.09%
EPS 0.93 0.26 0.22 0.84 0.99 0.66 0.54 9.47%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1136 0.0986 0.1193 0.1085 0.102 0.0886 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.52 0.39 0.64 0.70 0.56 0.83 0.00 -
P/RPS 0.19 0.19 0.19 0.29 0.31 0.61 0.00 -
P/EPS 7.41 18.40 35.56 10.26 6.95 15.43 0.00 -
EY 13.50 5.44 2.81 9.74 14.39 6.48 0.00 -
DY 5.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.66 0.80 0.67 1.15 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 13/08/09 26/08/08 28/08/07 24/08/06 23/08/05 12/08/04 -
Price 0.60 0.52 0.57 0.82 0.53 0.81 0.91 -
P/RPS 0.22 0.25 0.17 0.34 0.29 0.60 0.46 -11.56%
P/EPS 8.55 24.53 31.67 12.02 6.58 15.06 4.31 12.08%
EY 11.70 4.08 3.16 8.32 15.21 6.64 23.18 -10.76%
DY 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.65 0.59 0.93 0.64 1.13 0.00 -

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