[GBAY] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 73.87%
YoY- 6.73%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 6,780 25,252 20,040 13,084 6,627 24,593 18,329 -48.43%
PBT 1,234 4,412 3,772 2,299 1,305 3,324 3,158 -46.52%
Tax -290 -1,245 -1,059 -682 -375 -979 -753 -47.03%
NP 944 3,167 2,713 1,617 930 2,345 2,405 -46.36%
-
NP to SH 944 3,167 2,713 1,617 930 2,345 2,405 -46.36%
-
Tax Rate 23.50% 28.22% 28.08% 29.67% 28.74% 29.45% 23.84% -
Total Cost 5,836 22,085 17,327 11,467 5,697 22,248 15,924 -48.75%
-
Net Worth 53,766 52,509 52,046 52,531 51,565 50,835 50,890 3.72%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,435 1,434 1,436 - 1,229 1,231 -
Div Payout % - 45.34% 52.87% 88.83% - 52.45% 51.19% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 53,766 52,509 52,046 52,531 51,565 50,835 50,890 3.72%
NOSH 41,043 41,023 40,981 41,040 40,925 40,996 41,040 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.92% 12.54% 13.54% 12.36% 14.03% 9.54% 13.12% -
ROE 1.76% 6.03% 5.21% 3.08% 1.80% 4.61% 4.73% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.52 61.56 48.90 31.88 16.19 59.99 44.66 -48.43%
EPS 2.30 7.72 6.62 3.94 2.27 5.72 5.86 -46.36%
DPS 0.00 3.50 3.50 3.50 0.00 3.00 3.00 -
NAPS 1.31 1.28 1.27 1.28 1.26 1.24 1.24 3.72%
Adjusted Per Share Value based on latest NOSH - 40,892
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.27 30.79 24.43 15.95 8.08 29.99 22.35 -48.42%
EPS 1.15 3.86 3.31 1.97 1.13 2.86 2.93 -46.36%
DPS 0.00 1.75 1.75 1.75 0.00 1.50 1.50 -
NAPS 0.6556 0.6402 0.6346 0.6405 0.6287 0.6198 0.6205 3.73%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.30 1.25 1.44 1.78 1.60 1.54 1.35 -
P/RPS 7.87 2.03 2.94 5.58 9.88 2.57 3.02 89.26%
P/EPS 56.52 16.19 21.75 45.18 70.41 26.92 23.04 81.79%
EY 1.77 6.18 4.60 2.21 1.42 3.71 4.34 -44.97%
DY 0.00 2.80 2.43 1.97 0.00 1.95 2.22 -
P/NAPS 0.99 0.98 1.13 1.39 1.27 1.24 1.09 -6.20%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 24/04/08 27/02/08 15/11/07 28/08/07 25/04/07 26/02/07 09/11/06 -
Price 1.21 1.20 1.30 1.52 1.50 1.60 1.30 -
P/RPS 7.32 1.95 2.66 4.77 9.26 2.67 2.91 84.85%
P/EPS 52.61 15.54 19.64 38.58 66.01 27.97 22.18 77.76%
EY 1.90 6.43 5.09 2.59 1.51 3.57 4.51 -43.77%
DY 0.00 2.92 2.69 2.30 0.00 1.87 2.31 -
P/NAPS 0.92 0.94 1.02 1.19 1.19 1.29 1.05 -8.42%

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