[GBAY] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 7.69%
YoY- 39.34%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 22,858 23,012 23,734 22,278 20,194 24,297 24,749 0.08%
PBT 2,828 3,493 4,902 4,382 3,125 5,294 5,821 0.77%
Tax -758 -873 -1,218 -1,246 -874 -1,482 -173 -1.55%
NP 2,069 2,620 3,684 3,136 2,250 3,812 5,648 1.07%
-
NP to SH 2,069 2,620 3,684 3,136 2,250 3,812 5,648 1.07%
-
Tax Rate 26.80% 24.99% 24.85% 28.43% 27.97% 27.99% 2.97% -
Total Cost 20,789 20,392 20,050 19,142 17,944 20,485 19,101 -0.08%
-
Net Worth 49,680 47,996 47,204 45,216 43,020 41,181 37,548 -0.29%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 49,680 47,996 47,204 45,216 43,020 41,181 37,548 -0.29%
NOSH 41,058 41,022 18,225 18,232 18,228 18,221 18,227 -0.85%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 9.05% 11.39% 15.52% 14.08% 11.14% 15.69% 22.82% -
ROE 4.17% 5.46% 7.80% 6.94% 5.23% 9.26% 15.04% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 55.67 56.10 130.23 122.19 110.78 133.34 135.78 0.95%
EPS 5.04 6.39 20.21 17.20 12.35 20.92 30.99 1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.17 2.59 2.48 2.36 2.26 2.06 0.56%
Adjusted Per Share Value based on latest NOSH - 18,211
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 27.87 28.06 28.94 27.16 24.62 29.62 30.18 0.08%
EPS 2.52 3.19 4.49 3.82 2.74 4.65 6.89 1.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6057 0.5852 0.5755 0.5513 0.5245 0.5021 0.4578 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.00 2.12 6.20 5.74 3.72 5.80 0.00 -
P/RPS 3.59 3.78 4.76 4.70 3.36 4.35 0.00 -100.00%
P/EPS 39.68 33.19 30.67 33.37 30.13 27.72 0.00 -100.00%
EY 2.52 3.01 3.26 3.00 3.32 3.61 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.81 2.39 2.31 1.58 2.57 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 16/12/05 29/11/04 13/11/03 25/04/03 28/11/01 28/11/00 25/11/99 -
Price 1.20 2.28 7.68 5.66 5.58 4.80 0.00 -
P/RPS 2.16 4.06 5.90 4.63 5.04 3.60 0.00 -100.00%
P/EPS 23.81 35.70 37.99 32.91 45.19 22.94 0.00 -100.00%
EY 4.20 2.80 2.63 3.04 2.21 4.36 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.95 2.97 2.28 2.36 2.12 0.00 -100.00%

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