[GBAY] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
25-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 58.64%
YoY- 13.83%
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 25,252 26,720 26,168 26,508 24,593 24,438 24,354 2.43%
PBT 4,412 5,029 4,598 5,220 3,324 4,210 4,140 4.32%
Tax -1,245 -1,412 -1,364 -1,500 -979 -1,004 -1,110 7.92%
NP 3,167 3,617 3,234 3,720 2,345 3,206 3,030 2.98%
-
NP to SH 3,167 3,617 3,234 3,720 2,345 3,206 3,030 2.98%
-
Tax Rate 28.22% 28.08% 29.67% 28.74% 29.45% 23.85% 26.81% -
Total Cost 22,085 23,102 22,934 22,788 22,248 21,232 21,324 2.35%
-
Net Worth 52,509 52,046 52,531 51,565 50,835 50,890 51,321 1.53%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,435 1,912 2,872 - 1,229 1,641 2,463 -30.17%
Div Payout % 45.34% 52.87% 88.83% - 52.45% 51.19% 81.30% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 52,509 52,046 52,531 51,565 50,835 50,890 51,321 1.53%
NOSH 41,023 40,981 41,040 40,925 40,996 41,040 41,056 -0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 12.54% 13.54% 12.36% 14.03% 9.54% 13.12% 12.44% -
ROE 6.03% 6.95% 6.16% 7.21% 4.61% 6.30% 5.90% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 61.56 65.20 63.76 64.77 59.99 59.55 59.32 2.49%
EPS 7.72 8.83 7.88 9.08 5.72 7.81 7.38 3.03%
DPS 3.50 4.67 7.00 0.00 3.00 4.00 6.00 -30.11%
NAPS 1.28 1.27 1.28 1.26 1.24 1.24 1.25 1.58%
Adjusted Per Share Value based on latest NOSH - 40,925
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 30.79 32.58 31.91 32.32 29.99 29.80 29.69 2.44%
EPS 3.86 4.41 3.94 4.54 2.86 3.91 3.69 3.03%
DPS 1.75 2.33 3.50 0.00 1.50 2.00 3.00 -30.11%
NAPS 0.6402 0.6346 0.6405 0.6287 0.6198 0.6205 0.6257 1.53%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.25 1.44 1.78 1.60 1.54 1.35 1.64 -
P/RPS 2.03 2.21 2.79 2.47 2.57 2.27 2.76 -18.47%
P/EPS 16.19 16.31 22.59 17.60 26.92 17.28 22.22 -18.98%
EY 6.18 6.13 4.43 5.68 3.71 5.79 4.50 23.48%
DY 2.80 3.24 3.93 0.00 1.95 2.96 3.66 -16.31%
P/NAPS 0.98 1.13 1.39 1.27 1.24 1.09 1.31 -17.54%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 15/11/07 28/08/07 25/04/07 26/02/07 09/11/06 28/08/06 -
Price 1.20 1.30 1.52 1.50 1.60 1.30 1.50 -
P/RPS 1.95 1.99 2.38 2.32 2.67 2.18 2.53 -15.89%
P/EPS 15.54 14.73 19.29 16.50 27.97 16.64 20.33 -16.35%
EY 6.43 6.79 5.18 6.06 3.57 6.01 4.92 19.47%
DY 2.92 3.59 4.61 0.00 1.87 3.08 4.00 -18.87%
P/NAPS 0.94 1.02 1.19 1.19 1.29 1.05 1.20 -14.98%

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