[GIIB] YoY TTM 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- 43.29%
YoY- -7.81%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 227,123 177,464 270,122 192,436 147,813 117,390 46,249 30.35%
PBT 8,556 -10,612 478 7,464 970 13,070 4,719 10.42%
Tax -3,094 -236 -368 -4,202 3,699 -2,273 -944 21.86%
NP 5,462 -10,848 110 3,262 4,669 10,797 3,775 6.34%
-
NP to SH 5,317 -10,901 -401 4,177 4,531 10,600 3,775 5.87%
-
Tax Rate 36.16% - 76.99% 56.30% -381.34% 17.39% 20.00% -
Total Cost 221,661 188,312 270,012 189,174 143,144 106,593 42,474 31.68%
-
Net Worth 76,980 67,755 77,195 73,822 68,063 57,627 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,534 - 16 15 15 3,401 - -
Div Payout % 47.67% - 0.00% 0.38% 0.35% 32.09% - -
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 0 -
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 2.40% -6.11% 0.04% 1.70% 3.16% 9.20% 8.16% -
ROE 6.91% -16.09% -0.52% 5.66% 6.66% 18.39% 0.00% -
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 256.69 220.01 335.92 239.82 184.59 146.67 151.19 9.21%
EPS 6.01 -13.51 -0.50 5.21 5.66 13.24 12.34 -11.29%
DPS 2.86 0.00 0.02 0.02 0.02 4.25 0.00 -
NAPS 0.87 0.84 0.96 0.92 0.85 0.72 0.00 -
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 34.92 27.28 41.53 29.59 22.73 18.05 7.11 30.36%
EPS 0.82 -1.68 -0.06 0.64 0.70 1.63 0.58 5.93%
DPS 0.39 0.00 0.00 0.00 0.00 0.52 0.00 -
NAPS 0.1184 0.1042 0.1187 0.1135 0.1046 0.0886 0.00 -
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 0.31 0.23 0.17 0.33 0.28 0.57 0.67 -12.04%
P/EPS 13.15 -3.70 -112.30 15.18 9.19 6.34 8.18 8.22%
EY 7.61 -27.03 -0.89 6.59 10.88 15.77 12.22 -7.58%
DY 3.63 0.00 0.04 0.03 0.04 5.06 0.00 -
P/NAPS 0.91 0.60 0.58 0.86 0.61 1.17 0.00 -
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 - -
Price 0.67 0.47 0.56 0.73 0.52 0.66 0.00 -
P/RPS 0.26 0.21 0.17 0.30 0.28 0.45 0.00 -
P/EPS 11.15 -3.48 -112.30 14.02 9.19 4.98 0.00 -
EY 8.97 -28.75 -0.89 7.13 10.88 20.07 0.00 -
DY 4.28 0.00 0.04 0.03 0.04 6.44 0.00 -
P/NAPS 0.77 0.56 0.58 0.79 0.61 0.92 0.00 -

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