[GIIB] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
16-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 2.12%
YoY- 38.67%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 169,739 194,671 231,277 276,301 305,516 239,058 229,624 -4.90%
PBT -8,103 -19,169 2,915 10,203 8,157 4,434 8,081 -
Tax 1,024 2,300 387 -3,914 -3,841 774 -3,089 -
NP -7,079 -16,869 3,302 6,289 4,316 5,208 4,992 -
-
NP to SH -9,691 -16,250 2,994 5,974 4,308 5,657 4,839 -
-
Tax Rate - - -13.28% 38.36% 47.09% -17.46% 38.23% -
Total Cost 176,818 211,540 227,975 270,012 301,200 233,850 224,632 -3.90%
-
Net Worth 69,626 76,257 93,940 93,940 89,519 81,518 76,014 -1.45%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 1,208 - 2,534 -
Div Payout % - - - - 28.04% - 52.38% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 69,626 76,257 93,940 93,940 89,519 81,518 76,014 -1.45%
NOSH 110,518 110,518 110,518 110,518 110,518 88,606 88,388 3.79%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -4.17% -8.67% 1.43% 2.28% 1.41% 2.18% 2.17% -
ROE -13.92% -21.31% 3.19% 6.36% 4.81% 6.94% 6.37% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 153.58 176.14 209.27 250.01 276.44 269.80 259.79 -8.38%
EPS -8.77 -14.70 2.71 5.41 3.90 6.38 5.47 -
DPS 0.00 0.00 0.00 0.00 1.09 0.00 2.87 -
NAPS 0.63 0.69 0.85 0.85 0.81 0.92 0.86 -5.05%
Adjusted Per Share Value based on latest NOSH - 110,518
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 26.10 29.93 35.56 42.48 46.97 36.75 35.30 -4.90%
EPS -1.49 -2.50 0.46 0.92 0.66 0.87 0.74 -
DPS 0.00 0.00 0.00 0.00 0.19 0.00 0.39 -
NAPS 0.107 0.1172 0.1444 0.1444 0.1376 0.1253 0.1169 -1.46%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.235 0.315 0.465 0.36 0.40 0.68 0.52 -
P/RPS 0.15 0.18 0.22 0.14 0.14 0.25 0.20 -4.67%
P/EPS -2.68 -2.14 17.16 6.66 10.26 10.65 9.50 -
EY -37.31 -46.68 5.83 15.02 9.75 9.39 10.53 -
DY 0.00 0.00 0.00 0.00 2.73 0.00 5.51 -
P/NAPS 0.37 0.46 0.55 0.42 0.49 0.74 0.60 -7.73%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 25/08/15 29/08/14 16/08/13 28/08/12 25/08/11 20/08/10 -
Price 0.58 0.27 0.505 0.38 0.41 0.495 0.60 -
P/RPS 0.38 0.15 0.24 0.15 0.15 0.18 0.23 8.72%
P/EPS -6.61 -1.84 18.64 7.03 10.52 7.75 10.96 -
EY -15.12 -54.46 5.36 14.22 9.51 12.90 9.12 -
DY 0.00 0.00 0.00 0.00 2.67 0.00 4.78 -
P/NAPS 0.92 0.39 0.59 0.45 0.51 0.54 0.70 4.65%

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