[GIIB] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
13-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 41.29%
YoY- 118.5%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 51,085 53,586 80,931 56,089 44,759 28,800 29,923 9.31%
PBT 2,195 1,720 -634 3,606 1,827 6,607 2,437 -1.72%
Tax -584 -579 -162 -1,510 -751 -340 -418 5.72%
NP 1,611 1,141 -796 2,096 1,076 6,267 2,019 -3.69%
-
NP to SH 1,575 1,097 -780 2,327 1,065 6,267 2,019 -4.05%
-
Tax Rate 26.61% 33.66% - 41.87% 41.11% 5.15% 17.15% -
Total Cost 49,474 52,445 81,727 53,993 43,683 22,533 27,904 10.01%
-
Net Worth 76,980 67,755 77,195 73,822 68,063 57,627 20,495 24.66%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 76,980 67,755 77,195 73,822 68,063 57,627 20,495 24.66%
NOSH 88,483 80,661 80,412 80,241 80,075 80,038 30,590 19.35%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 3.15% 2.13% -0.98% 3.74% 2.40% 21.76% 6.75% -
ROE 2.05% 1.62% -1.01% 3.15% 1.56% 10.88% 9.85% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 57.73 66.43 100.64 69.90 55.90 35.98 97.82 -8.41%
EPS 1.78 1.36 -0.97 2.90 1.33 7.83 6.60 -19.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.96 0.92 0.85 0.72 0.67 4.44%
Adjusted Per Share Value based on latest NOSH - 80,241
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.84 8.22 12.41 8.60 6.86 4.42 4.59 9.32%
EPS 0.24 0.17 -0.12 0.36 0.16 0.96 0.31 -4.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1181 0.1039 0.1184 0.1132 0.1044 0.0884 0.0314 24.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.79 0.50 0.56 0.79 0.52 0.84 1.01 -
P/RPS 1.37 0.75 0.56 1.13 0.93 2.33 1.03 4.86%
P/EPS 44.38 36.76 -57.73 27.24 39.10 10.73 15.30 19.41%
EY 2.25 2.72 -1.73 3.67 2.56 9.32 6.53 -16.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.60 0.58 0.86 0.61 1.17 1.51 -8.09%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 24/11/09 25/11/08 13/11/07 28/11/06 29/11/05 30/11/04 -
Price 0.67 0.47 0.56 0.73 0.52 0.66 0.95 -
P/RPS 1.16 0.71 0.56 1.04 0.93 1.83 0.97 3.02%
P/EPS 37.64 34.56 -57.73 25.17 39.10 8.43 14.39 17.37%
EY 2.66 2.89 -1.73 3.97 2.56 11.86 6.95 -14.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.56 0.58 0.79 0.61 0.92 1.42 -9.69%

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