[GBAY] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
16-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -9.71%
YoY- -21.02%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 24,354 23,364 22,595 22,858 23,176 24,040 22,564 5.23%
PBT 4,140 4,652 2,925 2,828 2,930 4,056 3,380 14.52%
Tax -1,110 -1,384 -874 -758 -638 -640 -948 11.12%
NP 3,030 3,268 2,051 2,069 2,292 3,416 2,432 15.83%
-
NP to SH 3,030 3,268 2,051 2,069 2,292 3,416 2,432 15.83%
-
Tax Rate 26.81% 29.75% 29.88% 26.80% 21.77% 15.78% 28.05% -
Total Cost 21,324 20,096 20,544 20,789 20,884 20,624 20,132 3.92%
-
Net Worth 51,321 50,497 50,044 49,680 49,701 49,679 48,804 3.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,463 - - - - - - -
Div Payout % 81.30% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 51,321 50,497 50,044 49,680 49,701 49,679 48,804 3.41%
NOSH 41,056 41,055 41,020 41,058 41,075 41,057 41,011 0.07%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 12.44% 13.99% 9.08% 9.05% 9.89% 14.21% 10.78% -
ROE 5.90% 6.47% 4.10% 4.17% 4.61% 6.88% 4.98% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 59.32 56.91 55.08 55.67 56.42 58.55 55.02 5.15%
EPS 7.38 7.96 5.00 5.04 5.58 8.32 5.93 15.74%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.23 1.22 1.21 1.21 1.21 1.19 3.34%
Adjusted Per Share Value based on latest NOSH - 41,010
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.69 28.49 27.55 27.87 28.26 29.31 27.51 5.23%
EPS 3.69 3.98 2.50 2.52 2.79 4.16 2.97 15.61%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6257 0.6157 0.6102 0.6057 0.606 0.6057 0.595 3.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.64 1.60 1.32 2.00 1.86 2.14 2.28 -
P/RPS 2.76 2.81 2.40 3.59 3.30 3.65 4.14 -23.74%
P/EPS 22.22 20.10 26.40 39.68 33.33 25.72 38.45 -30.69%
EY 4.50 4.98 3.79 2.52 3.00 3.89 2.60 44.29%
DY 3.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.30 1.08 1.65 1.54 1.77 1.92 -22.55%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 25/04/06 20/02/06 16/12/05 19/08/05 26/04/05 25/02/05 -
Price 1.50 1.78 1.69 1.20 1.85 2.10 2.28 -
P/RPS 2.53 3.13 3.07 2.16 3.28 3.59 4.14 -28.05%
P/EPS 20.33 22.36 33.80 23.81 33.15 25.24 38.45 -34.68%
EY 4.92 4.47 2.96 4.20 3.02 3.96 2.60 53.16%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.45 1.39 0.99 1.53 1.74 1.92 -26.96%

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