[GBAY] YoY TTM Result on 31-Mar-2002 [#1]

Stock
[GBAY] GREATER BAY HOLDINGS BERHAD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 13.43%
YoY- -19.0%
Quarter Report
Latest QR
Upcoming QR
GBAY's Result
GBAY's Financial Summary
View:
Show?
TTM Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 23,318 21,620 23,125 20,824 21,947 27,875 -3.50%
PBT 3,297 3,613 3,943 3,438 4,080 6,828 -13.54%
Tax -963 -649 -1,060 -625 -607 -456 16.11%
NP 2,334 2,964 2,883 2,813 3,473 6,372 -18.18%
-
NP to SH 2,334 2,964 2,883 2,813 3,473 6,372 -18.18%
-
Tax Rate 29.21% 17.96% 26.88% 18.18% 14.88% 6.68% -
Total Cost 20,984 18,656 20,242 18,011 18,474 21,503 -0.48%
-
Net Worth 49,679 48,779 46,616 43,719 41,921 39,402 4.74%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - 901 902 1,449 -
Div Payout % - - - 32.04% 25.99% 22.74% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 49,679 48,779 46,616 43,719 41,921 39,402 4.74%
NOSH 41,057 40,991 18,209 18,216 18,226 18,242 17.60%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 10.01% 13.71% 12.47% 13.51% 15.82% 22.86% -
ROE 4.70% 6.08% 6.18% 6.43% 8.28% 16.17% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 56.79 52.74 126.99 114.32 120.41 152.81 -17.95%
EPS 5.68 7.23 15.83 15.44 19.05 34.93 -30.44%
DPS 0.00 0.00 0.00 4.95 4.95 7.95 -
NAPS 1.21 1.19 2.56 2.40 2.30 2.16 -10.93%
Adjusted Per Share Value based on latest NOSH - 18,216
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 28.43 26.36 28.20 25.39 26.76 33.99 -3.50%
EPS 2.85 3.61 3.52 3.43 4.23 7.77 -18.16%
DPS 0.00 0.00 0.00 1.10 1.10 1.77 -
NAPS 0.6057 0.5948 0.5684 0.5331 0.5111 0.4804 4.74%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.14 2.60 5.20 6.56 3.96 8.00 -
P/RPS 3.77 4.93 4.09 5.74 3.29 5.24 -6.36%
P/EPS 37.65 35.96 32.84 42.48 20.78 22.90 10.44%
EY 2.66 2.78 3.04 2.35 4.81 4.37 -9.44%
DY 0.00 0.00 0.00 0.75 1.25 0.99 -
P/NAPS 1.77 2.18 2.03 2.73 1.72 3.70 -13.70%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 26/04/05 27/05/04 29/05/03 29/05/02 29/05/01 - -
Price 2.10 2.40 5.46 6.04 3.80 0.00 -
P/RPS 3.70 4.55 4.30 5.28 3.16 0.00 -
P/EPS 36.94 33.19 34.49 39.11 19.94 0.00 -
EY 2.71 3.01 2.90 2.56 5.01 0.00 -
DY 0.00 0.00 0.00 0.82 1.30 0.00 -
P/NAPS 1.74 2.02 2.13 2.52 1.65 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