[GBAY] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -18.07%
YoY- 27.06%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 24,354 23,176 22,806 24,176 22,220 19,350 25,924 -1.03%
PBT 4,140 2,930 3,690 4,860 4,262 2,866 5,722 -5.24%
Tax -1,110 -638 -820 -1,160 -1,350 -802 -1,602 -5.92%
NP 3,030 2,292 2,870 3,700 2,912 2,064 4,120 -4.99%
-
NP to SH 3,030 2,292 2,870 3,700 2,912 2,064 4,120 -4.99%
-
Tax Rate 26.81% 21.77% 22.22% 23.87% 31.68% 27.98% 28.00% -
Total Cost 21,324 20,884 19,936 20,476 19,308 17,286 21,804 -0.37%
-
Net Worth 51,321 49,701 49,200 47,389 44,281 42,301 40,288 4.11%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 2,463 - - - - - - -
Div Payout % 81.30% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 51,321 49,701 49,200 47,389 44,281 42,301 40,288 4.11%
NOSH 41,056 41,075 40,999 18,226 18,222 18,233 18,230 14.48%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 12.44% 9.89% 12.58% 15.30% 13.11% 10.67% 15.89% -
ROE 5.90% 4.61% 5.83% 7.81% 6.58% 4.88% 10.23% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 59.32 56.42 55.62 132.64 121.94 106.13 142.20 -13.55%
EPS 7.38 5.58 7.00 20.30 15.98 11.32 22.60 -17.00%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.21 1.20 2.60 2.43 2.32 2.21 -9.05%
Adjusted Per Share Value based on latest NOSH - 18,227
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 29.69 28.26 27.81 29.48 27.09 23.59 31.61 -1.03%
EPS 3.69 2.79 3.50 4.51 3.55 2.52 5.02 -4.99%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6257 0.606 0.5999 0.5778 0.5399 0.5158 0.4912 4.11%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.64 1.86 2.38 5.60 5.48 3.80 7.40 -
P/RPS 2.76 3.30 4.28 4.22 4.49 3.58 5.20 -10.01%
P/EPS 22.22 33.33 34.00 27.59 34.29 33.57 32.74 -6.25%
EY 4.50 3.00 2.94 3.63 2.92 2.98 3.05 6.69%
DY 3.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.54 1.98 2.15 2.26 1.64 3.35 -14.47%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 19/08/05 26/08/04 28/08/03 29/08/02 29/08/01 30/08/00 -
Price 1.50 1.85 2.36 5.80 6.64 4.22 7.20 -
P/RPS 2.53 3.28 4.24 4.37 5.45 3.98 5.06 -10.90%
P/EPS 20.33 33.15 33.71 28.57 41.55 37.28 31.86 -7.21%
EY 4.92 3.02 2.97 3.50 2.41 2.68 3.14 7.76%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.53 1.97 2.23 2.73 1.82 3.26 -15.33%

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