[GIIB] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[GIIB] GIIB HOLDINGS BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 10.5%
YoY- 66.15%
Quarter Report
Latest QR
Upcoming QR
GIIB's Result
GIIB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 185,291 192,746 250,805 279,997 300,295 230,382 215,135 -2.45%
PBT -8,189 -15,666 4,626 10,074 6,499 5,213 7,994 -
Tax 913 2,125 -374 -4,048 -2,942 1,109 -3,405 -
NP -7,276 -13,541 4,252 6,026 3,557 6,322 4,589 -
-
NP to SH -9,933 -13,076 3,990 5,850 3,521 6,716 4,450 -
-
Tax Rate - - 8.08% 40.18% 45.27% -21.27% 42.59% -
Total Cost 192,567 206,287 246,553 273,971 296,738 224,060 210,546 -1.47%
-
Net Worth 70,731 78,467 91,299 92,835 0 79,424 70,913 -0.04%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - 1,208 -
Div Payout % - - - - - - 27.16% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 70,731 78,467 91,299 92,835 0 79,424 70,913 -0.04%
NOSH 110,518 110,518 110,518 110,518 110,518 88,249 80,583 5.40%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -3.93% -7.03% 1.70% 2.15% 1.18% 2.74% 2.13% -
ROE -14.04% -16.66% 4.37% 6.30% 0.00% 8.46% 6.28% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 167.66 174.40 228.00 253.35 271.72 261.06 266.97 -7.45%
EPS -8.99 -11.83 3.63 5.29 3.19 7.61 5.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.64 0.71 0.83 0.84 0.00 0.90 0.88 -5.16%
Adjusted Per Share Value based on latest NOSH - 110,518
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 28.49 29.63 38.56 43.05 46.17 35.42 33.08 -2.45%
EPS -1.53 -2.01 0.61 0.90 0.54 1.03 0.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.1087 0.1206 0.1404 0.1427 0.00 0.1221 0.109 -0.04%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.23 0.37 0.46 0.37 0.41 0.59 0.48 -
P/RPS 0.14 0.21 0.20 0.15 0.15 0.23 0.18 -4.09%
P/EPS -2.56 -3.13 12.68 6.99 12.87 7.75 8.69 -
EY -39.08 -31.98 7.89 14.31 7.77 12.90 11.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.13 -
P/NAPS 0.36 0.52 0.55 0.44 0.00 0.66 0.55 -6.81%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 19/05/15 26/05/14 20/05/13 15/05/12 27/05/11 27/05/10 -
Price 0.215 0.38 0.545 0.38 0.40 0.58 0.52 -
P/RPS 0.13 0.22 0.24 0.15 0.15 0.22 0.19 -6.12%
P/EPS -2.39 -3.21 15.03 7.18 12.56 7.62 9.42 -
EY -41.80 -31.14 6.66 13.93 7.96 13.12 10.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
P/NAPS 0.34 0.54 0.66 0.45 0.00 0.64 0.59 -8.76%

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