[GBAY] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 7.69%
YoY- 39.34%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 24,176 24,656 22,381 22,278 22,220 21,684 20,098 13.14%
PBT 4,860 5,516 3,896 4,382 4,262 5,332 2,975 38.83%
Tax -1,160 -1,000 -1,183 -1,246 -1,350 -1,492 -495 76.70%
NP 3,700 4,516 2,713 3,136 2,912 3,840 2,480 30.66%
-
NP to SH 3,700 4,516 2,713 3,136 2,912 3,840 2,480 30.66%
-
Tax Rate 23.87% 18.13% 30.36% 28.43% 31.68% 27.98% 16.64% -
Total Cost 20,476 20,140 19,668 19,142 19,308 17,844 17,618 10.57%
-
Net Worth 47,389 46,616 45,559 45,216 44,281 43,719 42,821 7.01%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 901 -
Div Payout % - - - - - - 36.37% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 47,389 46,616 45,559 45,216 44,281 43,719 42,821 7.01%
NOSH 18,226 18,209 18,223 18,232 18,222 18,216 18,221 0.01%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 15.30% 18.32% 12.12% 14.08% 13.11% 17.71% 12.34% -
ROE 7.81% 9.69% 5.95% 6.94% 6.58% 8.78% 5.79% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 132.64 135.40 122.81 122.19 121.94 119.04 110.30 13.12%
EPS 20.30 24.80 6.62 17.20 15.98 21.08 13.61 30.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.95 -
NAPS 2.60 2.56 2.50 2.48 2.43 2.40 2.35 6.99%
Adjusted Per Share Value based on latest NOSH - 18,211
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 29.48 30.06 27.29 27.16 27.09 26.44 24.50 13.16%
EPS 4.51 5.51 3.31 3.82 3.55 4.68 3.02 30.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.10 -
NAPS 0.5778 0.5684 0.5555 0.5513 0.5399 0.5331 0.5221 7.01%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 5.60 5.20 6.00 5.74 5.48 6.56 5.50 -
P/RPS 4.22 3.84 4.89 4.70 4.49 5.51 4.99 -10.59%
P/EPS 27.59 20.97 40.30 33.37 34.29 31.12 40.41 -22.51%
EY 3.63 4.77 2.48 3.00 2.92 3.21 2.47 29.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
P/NAPS 2.15 2.03 2.40 2.31 2.26 2.73 2.34 -5.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 29/05/03 25/04/03 25/04/03 29/08/02 29/05/02 27/02/02 -
Price 5.80 5.46 5.66 5.66 6.64 6.04 5.74 -
P/RPS 4.37 4.03 4.61 4.63 5.45 5.07 5.20 -10.97%
P/EPS 28.57 22.02 38.02 32.91 41.55 28.65 42.17 -22.91%
EY 3.50 4.54 2.63 3.04 2.41 3.49 2.37 29.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.86 -
P/NAPS 2.23 2.13 2.26 2.28 2.73 2.52 2.44 -5.83%

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