[GIIB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -42.02%
YoY- 104.95%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 70,314 78,280 62,438 57,700 39,724 56,255 39,873 9.90%
PBT 2,670 426 -946 2,971 -13,531 -495 267 46.72%
Tax -1,399 -202 1,451 -2,289 675 594 -1,163 3.12%
NP 1,271 224 505 682 -12,856 99 -896 -
-
NP to SH 1,103 133 884 636 -12,848 -339 -885 -
-
Tax Rate 52.40% 47.42% - 77.04% - - 435.58% -
Total Cost 69,043 78,056 61,933 57,018 52,580 56,156 40,769 9.16%
-
Net Worth 90,624 86,449 77,697 67,625 62,712 77,600 68,567 4.75%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 1,208 - - - 16 15 -
Div Payout % - 908.33% - - - 0.00% 0.00% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 90,624 86,449 77,697 67,625 62,712 77,600 68,567 4.75%
NOSH 110,518 110,833 88,292 80,506 80,400 80,000 79,729 5.58%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.81% 0.29% 0.81% 1.18% -32.36% 0.18% -2.25% -
ROE 1.22% 0.15% 1.14% 0.94% -20.49% -0.44% -1.29% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 63.62 70.63 70.72 71.67 49.41 70.32 50.01 4.08%
EPS 1.00 0.12 0.99 0.79 -15.98 2.90 -1.11 -
DPS 0.00 1.09 0.00 0.00 0.00 0.02 0.02 -
NAPS 0.82 0.78 0.88 0.84 0.78 0.97 0.86 -0.78%
Adjusted Per Share Value based on latest NOSH - 80,506
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.78 12.01 9.58 8.85 6.09 8.63 6.12 9.88%
EPS 0.17 0.02 0.14 0.10 -1.97 -0.05 -0.14 -
DPS 0.00 0.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.139 0.1326 0.1192 0.1037 0.0962 0.119 0.1052 4.74%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.37 0.42 0.73 0.47 0.50 0.72 0.51 -
P/RPS 0.58 0.59 1.03 0.66 1.01 1.02 1.02 -8.97%
P/EPS 37.07 350.00 72.91 59.49 -3.13 -169.91 -45.95 -
EY 2.70 0.29 1.37 1.68 -31.96 -0.59 -2.18 -
DY 0.00 2.60 0.00 0.00 0.00 0.03 0.04 -
P/NAPS 0.45 0.54 0.83 0.56 0.64 0.74 0.59 -4.41%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 28/02/11 25/02/10 27/02/09 03/03/08 28/02/07 -
Price 0.38 0.41 0.62 0.58 0.44 0.68 0.72 -
P/RPS 0.60 0.58 0.88 0.81 0.89 0.97 1.44 -13.56%
P/EPS 38.08 341.67 61.92 73.42 -2.75 -160.47 -64.86 -
EY 2.63 0.29 1.61 1.36 -36.32 -0.62 -1.54 -
DY 0.00 2.66 0.00 0.00 0.00 0.03 0.03 -
P/NAPS 0.46 0.53 0.70 0.69 0.56 0.70 0.84 -9.54%

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