[GIIB] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 27.96%
YoY- -21.22%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 232,348 153,568 244,640 188,664 135,528 104,212 107,528 13.69%
PBT 4,912 -3,504 1,312 4,912 6,432 5,008 10,036 -11.22%
Tax -896 -76 -124 -1,800 -644 -896 -1,584 -9.05%
NP 4,016 -3,580 1,188 3,112 5,788 4,112 8,452 -11.65%
-
NP to SH 3,868 -3,600 628 4,352 5,524 4,112 8,452 -12.20%
-
Tax Rate 18.24% - 9.45% 36.64% 10.01% 17.89% 15.78% -
Total Cost 228,332 157,148 243,452 185,552 129,740 100,100 99,076 14.92%
-
Net Worth 70,913 56,528 75,359 69,599 65,457 58,628 32,168 14.07%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,834 - - - - - - -
Div Payout % 125.00% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 70,913 56,528 75,359 69,599 65,457 58,628 32,168 14.07%
NOSH 80,583 74,380 78,499 79,999 79,826 80,312 63,074 4.16%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.73% -2.33% 0.49% 1.65% 4.27% 3.95% 7.86% -
ROE 5.45% -6.37% 0.83% 6.25% 8.44% 7.01% 26.27% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 288.33 206.46 311.64 235.83 169.78 129.76 170.48 9.14%
EPS 4.80 -4.84 0.80 5.44 6.92 5.12 13.40 -15.72%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.76 0.96 0.87 0.82 0.73 0.51 9.51%
Adjusted Per Share Value based on latest NOSH - 79,999
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 35.64 23.55 37.52 28.94 20.79 15.98 16.49 13.70%
EPS 0.59 -0.55 0.10 0.67 0.85 0.63 1.30 -12.33%
DPS 0.74 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1088 0.0867 0.1156 0.1067 0.1004 0.0899 0.0493 14.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 0.48 0.34 0.66 0.61 0.59 0.98 0.00 -
P/RPS 0.17 0.16 0.21 0.26 0.35 0.76 0.00 -
P/EPS 10.00 -7.02 82.50 11.21 8.53 19.14 0.00 -
EY 10.00 -14.24 1.21 8.92 11.73 5.22 0.00 -
DY 12.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.45 0.69 0.70 0.72 1.34 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 22/05/09 27/05/08 31/05/07 24/05/06 31/05/05 09/07/04 -
Price 0.52 0.38 0.56 0.66 0.58 0.86 0.00 -
P/RPS 0.18 0.18 0.18 0.28 0.34 0.66 0.00 -
P/EPS 10.83 -7.85 70.00 12.13 8.38 16.80 0.00 -
EY 9.23 -12.74 1.43 8.24 11.93 5.95 0.00 -
DY 11.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 0.58 0.76 0.71 1.18 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