[GBAY] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -72.46%
YoY- -63.62%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 24,137 23,718 21,884 26,165 26,972 27,624 27,120 -7.46%
PBT 4,264 4,022 3,352 1,966 4,968 5,002 4,936 -9.28%
Tax -502 -462 52 -814 -785 -1,148 -1,160 -42.75%
NP 3,761 3,560 3,404 1,152 4,182 3,854 3,776 -0.26%
-
NP to SH 3,761 3,560 3,404 1,152 4,182 3,854 3,776 -0.26%
-
Tax Rate 11.77% 11.49% -1.55% 41.40% 15.80% 22.95% 23.50% -
Total Cost 20,376 20,158 18,480 25,013 22,789 23,770 23,344 -8.65%
-
Net Worth 51,934 52,769 51,611 50,883 53,578 54,530 53,766 -2.28%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,360 3,544 - 1,831 2,453 - - -
Div Payout % 62.76% 99.56% - 159.01% 58.67% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 51,934 52,769 51,611 50,883 53,578 54,530 53,766 -2.28%
NOSH 39,344 39,380 39,398 40,706 40,899 41,000 41,043 -2.77%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 15.58% 15.01% 15.55% 4.40% 15.51% 13.95% 13.92% -
ROE 7.24% 6.75% 6.60% 2.26% 7.81% 7.07% 7.02% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 61.35 60.23 55.55 64.28 65.95 67.38 66.08 -4.82%
EPS 9.56 9.04 8.64 2.83 10.23 9.40 9.20 2.58%
DPS 6.00 9.00 0.00 4.50 6.00 0.00 0.00 -
NAPS 1.32 1.34 1.31 1.25 1.31 1.33 1.31 0.50%
Adjusted Per Share Value based on latest NOSH - 40,759
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.43 28.92 26.68 31.90 32.89 33.68 33.07 -7.47%
EPS 4.59 4.34 4.15 1.40 5.10 4.70 4.60 -0.14%
DPS 2.88 4.32 0.00 2.23 2.99 0.00 0.00 -
NAPS 0.6332 0.6434 0.6293 0.6204 0.6533 0.6649 0.6556 -2.28%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.62 1.46 1.22 1.24 1.33 1.40 1.30 -
P/RPS 2.64 2.42 2.20 1.93 2.02 2.08 1.97 21.52%
P/EPS 16.95 16.15 14.12 43.82 13.01 14.89 14.13 12.88%
EY 5.90 6.19 7.08 2.28 7.69 6.71 7.08 -11.43%
DY 3.70 6.16 0.00 3.63 4.51 0.00 0.00 -
P/NAPS 1.23 1.09 0.93 0.99 1.02 1.05 0.99 15.55%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 28/04/09 27/02/09 24/11/08 26/08/08 24/04/08 -
Price 1.72 1.60 1.40 1.24 1.34 1.36 1.21 -
P/RPS 2.80 2.66 2.52 1.93 2.03 2.02 1.83 32.74%
P/EPS 17.99 17.70 16.20 43.82 13.10 14.47 13.15 23.21%
EY 5.56 5.65 6.17 2.28 7.63 6.91 7.60 -18.79%
DY 3.49 5.63 0.00 3.63 4.48 0.00 0.00 -
P/NAPS 1.30 1.19 1.07 0.99 1.02 1.02 0.92 25.89%

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