[GIIB] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
03-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -6.68%
YoY- 38.87%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 231,861 193,438 253,591 208,818 157,188 113,469 80,668 19.23%
PBT 4,639 5,155 -12,559 6,702 6,058 4,688 8,282 -9.20%
Tax 646 -2,667 -287 -2,445 -2,535 4,177 -2,323 -
NP 5,285 2,488 -12,846 4,257 3,523 8,865 5,959 -1.97%
-
NP to SH 5,565 2,387 -12,911 4,723 3,401 8,664 5,959 -1.13%
-
Tax Rate -13.93% 51.74% - 36.48% 41.85% -89.10% 28.05% -
Total Cost 226,576 190,950 266,437 204,561 153,665 104,604 74,709 20.30%
-
Net Worth 75,618 67,592 62,705 77,927 68,820 64,014 40,550 10.93%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - 16 16 16 2,297 -
Div Payout % - - - 0.34% 0.47% 0.18% 38.56% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 75,618 67,592 62,705 77,927 68,820 64,014 40,550 10.93%
NOSH 85,930 80,467 80,392 80,337 80,023 80,018 54,067 8.02%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.28% 1.29% -5.07% 2.04% 2.24% 7.81% 7.39% -
ROE 7.36% 3.53% -20.59% 6.06% 4.94% 13.53% 14.70% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 269.83 240.39 315.44 259.92 196.43 141.80 149.20 10.37%
EPS 6.29 2.97 -16.06 6.30 4.25 10.83 8.26 -4.43%
DPS 0.00 0.00 0.00 0.02 0.02 0.02 4.25 -
NAPS 0.88 0.84 0.78 0.97 0.86 0.80 0.75 2.69%
Adjusted Per Share Value based on latest NOSH - 80,000
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 35.65 29.74 38.99 32.10 24.17 17.45 12.40 19.23%
EPS 0.86 0.37 -1.99 0.73 0.52 1.33 0.92 -1.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.1163 0.1039 0.0964 0.1198 0.1058 0.0984 0.0623 10.95%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.73 0.47 0.50 0.72 0.51 0.68 0.93 -
P/RPS 0.27 0.20 0.16 0.28 0.26 0.48 0.62 -12.93%
P/EPS 11.27 15.84 -3.11 12.25 12.00 6.28 8.44 4.93%
EY 8.87 6.31 -32.12 8.17 8.33 15.92 11.85 -4.71%
DY 0.00 0.00 0.00 0.03 0.04 0.03 4.57 -
P/NAPS 0.83 0.56 0.64 0.74 0.59 0.85 1.24 -6.46%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 03/03/08 28/02/07 24/02/06 01/03/05 -
Price 0.62 0.58 0.44 0.68 0.72 0.63 1.00 -
P/RPS 0.23 0.24 0.14 0.26 0.37 0.44 0.67 -16.31%
P/EPS 9.57 19.55 -2.74 11.57 16.94 5.82 9.07 0.89%
EY 10.45 5.11 -36.50 8.65 5.90 17.19 11.02 -0.88%
DY 0.00 0.00 0.00 0.03 0.03 0.03 4.25 -
P/NAPS 0.70 0.69 0.56 0.70 0.84 0.79 1.33 -10.14%

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