[GIIB] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 23.41%
YoY- 18.08%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 225,897 183,653 285,156 203,417 156,420 110,628 61,665 24.14%
PBT 7,446 3,892 1,296 9,596 7,721 12,678 6,292 2.84%
Tax -1,073 -1,214 -1,281 -4,052 -1,829 -1,453 -1,258 -2.61%
NP 6,373 2,677 14 5,544 5,892 11,225 5,033 4.01%
-
NP to SH 6,241 2,596 -82 6,748 5,714 11,225 5,033 3.64%
-
Tax Rate 14.41% 31.19% 98.84% 42.23% 23.69% 11.46% 19.99% -
Total Cost 219,524 180,976 285,141 197,873 150,528 99,402 56,632 25.32%
-
Net Worth 76,984 67,581 74,399 73,906 67,968 57,620 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,769 - - - - - - -
Div Payout % 28.36% - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 76,984 67,581 74,399 73,906 67,968 57,620 0 -
NOSH 88,487 80,454 77,499 80,333 79,962 80,028 57,047 7.58%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.82% 1.46% 0.01% 2.73% 3.77% 10.15% 8.16% -
ROE 8.11% 3.84% -0.11% 9.13% 8.41% 19.48% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 255.29 228.27 367.95 253.22 195.62 138.24 108.10 15.39%
EPS 7.05 3.23 -0.11 8.40 7.15 14.03 7.44 -0.89%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.96 0.92 0.85 0.72 0.00 -
Adjusted Per Share Value based on latest NOSH - 80,241
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 34.73 28.24 43.84 31.27 24.05 17.01 9.48 24.14%
EPS 0.96 0.40 -0.01 1.04 0.88 1.73 0.77 3.74%
DPS 0.27 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1184 0.1039 0.1144 0.1136 0.1045 0.0886 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.79 0.50 0.56 0.79 0.52 0.84 1.01 -
P/RPS 0.31 0.22 0.15 0.31 0.27 0.61 0.93 -16.72%
P/EPS 11.20 15.50 -525.00 9.40 7.28 5.99 11.45 -0.36%
EY 8.93 6.45 -0.19 10.63 13.74 16.70 8.74 0.35%
DY 2.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.60 0.58 0.86 0.61 1.17 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 24/11/09 25/11/08 13/11/07 28/11/06 29/11/05 30/11/04 -
Price 0.67 0.47 0.56 0.73 0.52 0.66 0.95 -
P/RPS 0.26 0.21 0.15 0.29 0.27 0.48 0.88 -18.38%
P/EPS 9.50 14.57 -525.00 8.69 7.28 4.71 10.77 -2.06%
EY 10.53 6.87 -0.19 11.51 13.74 21.25 9.29 2.10%
DY 2.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.56 0.58 0.79 0.61 0.92 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