[GIIB] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -13.39%
YoY- 16.99%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 170,640 192,190 217,788 283,168 286,340 267,141 225,897 -4.56%
PBT -4,396 -4,202 -1,338 10,448 8,356 8,166 7,446 -
Tax -510 -1,725 -2,133 -3,722 -2,830 -2,614 -1,073 -11.64%
NP -4,906 -5,928 -3,472 6,725 5,525 5,552 6,373 -
-
NP to SH -4,780 -5,810 -3,704 6,537 5,588 5,704 6,241 -
-
Tax Rate - - - 35.62% 33.87% 32.01% 14.41% -
Total Cost 175,546 198,118 221,260 276,442 280,814 261,589 219,524 -3.65%
-
Net Worth 69,626 75,152 88,414 96,150 90,624 79,027 76,984 -1.65%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 1,769 -
Div Payout % - - - - - - 28.36% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 69,626 75,152 88,414 96,150 90,624 79,027 76,984 -1.65%
NOSH 110,518 110,518 110,518 110,518 110,518 105,369 88,487 3.77%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -2.88% -3.08% -1.59% 2.38% 1.93% 2.08% 2.82% -
ROE -6.87% -7.73% -4.19% 6.80% 6.17% 7.22% 8.11% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 154.40 173.90 197.06 256.22 259.09 253.53 255.29 -8.03%
EPS -4.32 -5.25 -3.35 5.92 5.05 5.41 7.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.63 0.68 0.80 0.87 0.82 0.75 0.87 -5.23%
Adjusted Per Share Value based on latest NOSH - 110,518
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 26.17 29.48 33.40 43.43 43.92 40.97 34.65 -4.56%
EPS -0.73 -0.89 -0.57 1.00 0.86 0.87 0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.27 -
NAPS 0.1068 0.1153 0.1356 0.1475 0.139 0.1212 0.1181 -1.66%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.68 0.28 0.575 0.375 0.38 0.49 0.79 -
P/RPS 0.44 0.16 0.29 0.15 0.15 0.19 0.31 6.00%
P/EPS -15.72 -5.33 -17.16 6.34 7.52 9.05 11.20 -
EY -6.36 -18.78 -5.83 15.77 13.31 11.05 8.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.53 -
P/NAPS 1.08 0.41 0.72 0.43 0.46 0.65 0.91 2.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 28/11/14 21/11/13 23/11/12 21/11/11 25/11/10 -
Price 0.615 0.29 0.48 0.375 0.39 0.45 0.67 -
P/RPS 0.40 0.17 0.24 0.15 0.15 0.18 0.26 7.43%
P/EPS -14.22 -5.52 -14.32 6.34 7.71 8.31 9.50 -
EY -7.03 -18.13 -6.98 15.77 12.96 12.03 10.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.99 -
P/NAPS 0.98 0.43 0.60 0.43 0.48 0.60 0.77 4.09%

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