[GBAY] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	24,253	18,103	11,859	5,471	26,165	20,229	13,812	45.39%
YoY %	33.97%	52.65%	116.76%	-79.09%	29.34%	46.46%	-	-
Horiz. %	175.59%	131.07%	85.86%	39.61%	189.44%	146.46%	100.00%	-
PBT	901	3,198	2,011	838	1,966	3,726	2,501	-49.27%
YoY %	-71.83%	59.03%	139.98%	-57.38%	-47.24%	48.98%	-	-
Horiz. %	36.03%	127.87%	80.41%	33.51%	78.61%	148.98%	100.00%	-
Tax	-447	-377	-231	13	-814	-589	-574	-15.31%
YoY %	-18.57%	-63.20%	-1,876.92%	101.60%	-38.20%	-2.61%	-	-
Horiz. %	77.87%	65.68%	40.24%	-2.26%	141.81%	102.61%	100.00%	-
NP	454	2,821	1,780	851	1,152	3,137	1,927	-61.75%
YoY %	-83.91%	58.48%	109.17%	-26.13%	-63.28%	62.79%	-	-
Horiz. %	23.56%	146.39%	92.37%	44.16%	59.78%	162.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	454	2,821	1,780	851	1,152	3,137	1,927	-61.75%
YoY %	-83.91%	58.48%	109.17%	-26.13%	-63.28%	62.79%	-	-
Horiz. %	23.56%	146.39%	92.37%	44.16%	59.78%	162.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.61%	11.79%	11.49%	-1.55%	41.40%	15.81%	22.95%	-
YoY %	320.78%	2.61%	841.29%	-103.74%	161.86%	-31.11%	-	-
Horiz. %	216.17%	51.37%	50.07%	-6.75%	180.39%	68.89%	100.00%	-
Total Cost	23,799	15,282	10,079	4,620	25,013	17,092	11,885	58.66%
YoY %	55.73%	51.62%	118.16%	-81.53%	46.34%	43.81%	-	-
Horiz. %	200.24%	128.58%	84.80%	38.87%	210.46%	143.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,742	51,934	52,769	51,611	50,883	53,578	54,530	-5.92%
YoY %	-4.22%	-1.58%	2.24%	1.43%	-5.03%	-1.75%	-	-
Horiz. %	91.22%	95.24%	96.77%	94.65%	93.31%	98.25%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	1,776	1,770	1,772	-	1,831	1,840	-	-
YoY %	0.34%	-0.11%	0.00%	-	-0.49%	0.00%	-	-
Horiz. %	96.52%	96.20%	96.30%	-	99.51%	100.00%	-	-
Div Payout %	391.30%	62.76%	99.56%	-	159.01%	58.67%	-	-
YoY %	523.49%	-36.96%	0.00%	-	171.02%	0.00%	-	-
Horiz. %	666.95%	106.97%	169.69%	-	271.02%	100.00%	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	49,742	51,934	52,769	51,611	50,883	53,578	54,530	-5.92%
YoY %	-4.22%	-1.58%	2.24%	1.43%	-5.03%	-1.75%	-	-
Horiz. %	91.22%	95.24%	96.77%	94.65%	93.31%	98.25%	100.00%	-
NOSH	39,478	39,344	39,380	39,398	40,706	40,899	41,000	-2.48%
YoY %	0.34%	-0.09%	-0.05%	-3.21%	-0.47%	-0.25%	-	-
Horiz. %	96.29%	95.96%	96.05%	96.09%	99.28%	99.75%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	1.87%	15.58%	15.01%	15.55%	4.40%	15.51%	13.95%	-
YoY %	-88.00%	3.80%	-3.47%	253.41%	-71.63%	11.18%	-	-
Horiz. %	13.41%	111.68%	107.60%	111.47%	31.54%	111.18%	100.00%	-
ROE	0.91%	5.43%	3.37%	1.65%	2.26%	5.85%	3.53%	-
YoY %	-83.24%	61.13%	104.24%	-26.99%	-61.37%	65.72%	-	-
Horiz. %	25.78%	153.82%	95.47%	46.74%	64.02%	165.72%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	61.43	46.01	30.11	13.89	64.28	49.46	33.69	49.08%
YoY %	33.51%	52.81%	116.77%	-78.39%	29.96%	46.81%	-	-
Horiz. %	182.34%	136.57%	89.37%	41.23%	190.80%	146.81%	100.00%	-
EPS	1.15	7.17	4.52	2.16	2.83	7.67	4.70	-60.77%
YoY %	-83.96%	58.63%	109.26%	-23.67%	-63.10%	63.19%	-	-
Horiz. %	24.47%	152.55%	96.17%	45.96%	60.21%	163.19%	100.00%	-
DPS	4.50	4.50	4.50	0.00	4.50	4.50	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	-	-
NAPS	1.26	1.32	1.34	1.31	1.25	1.31	1.33	-3.53%
YoY %	-4.55%	-1.49%	2.29%	4.80%	-4.58%	-1.50%	-	-
Horiz. %	94.74%	99.25%	100.75%	98.50%	93.98%	98.50%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 39,398
RPS	29.57	22.07	14.46	6.67	31.90	24.66	16.84	45.39%
YoY %	33.98%	52.63%	116.79%	-79.09%	29.36%	46.44%	-	-
Horiz. %	175.59%	131.06%	85.87%	39.61%	189.43%	146.44%	100.00%	-
EPS	0.55	3.44	2.17	1.04	1.40	3.82	2.35	-61.92%
YoY %	-84.01%	58.53%	108.65%	-25.71%	-63.35%	62.55%	-	-
Horiz. %	23.40%	146.38%	92.34%	44.26%	59.57%	162.55%	100.00%	-
DPS	2.17	2.16	2.16	0.00	2.23	2.24	0.00	-
YoY %	0.46%	0.00%	0.00%	0.00%	-0.45%	0.00%	-	-
Horiz. %	96.87%	96.43%	96.43%	0.00%	99.55%	100.00%	-	-
NAPS	0.6065	0.6332	0.6434	0.6293	0.6204	0.6533	0.6649	-5.92%
YoY %	-4.22%	-1.59%	2.24%	1.43%	-5.04%	-1.74%	-	-
Horiz. %	91.22%	95.23%	96.77%	94.65%	93.31%	98.26%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.68	1.62	1.46	1.22	1.24	1.33	1.40	-
P/RPS	2.73	3.52	4.85	8.79	1.93	2.69	4.16	-24.42%
YoY %	-22.44%	-27.42%	-44.82%	355.44%	-28.25%	-35.34%	-	-
Horiz. %	65.62%	84.62%	116.59%	211.30%	46.39%	64.66%	100.00%	-
P/EPS	146.09	22.59	32.30	56.48	43.82	17.34	29.79	187.81%
YoY %	546.70%	-30.06%	-42.81%	28.89%	152.71%	-41.79%	-	-
Horiz. %	490.40%	75.83%	108.43%	189.59%	147.10%	58.21%	100.00%	-
EY	0.68	4.43	3.10	1.77	2.28	5.77	3.36	-65.42%
YoY %	-84.65%	42.90%	75.14%	-22.37%	-60.49%	71.73%	-	-
Horiz. %	20.24%	131.85%	92.26%	52.68%	67.86%	171.73%	100.00%	-
DY	2.68	2.78	3.08	0.00	3.63	3.38	0.00	-
YoY %	-3.60%	-9.74%	0.00%	0.00%	7.40%	0.00%	-	-
Horiz. %	79.29%	82.25%	91.12%	0.00%	107.40%	100.00%	-	-
P/NAPS	1.33	1.23	1.09	0.93	0.99	1.02	1.05	17.01%
YoY %	8.13%	12.84%	17.20%	-6.06%	-2.94%	-2.86%	-	-
Horiz. %	126.67%	117.14%	103.81%	88.57%	94.29%	97.14%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	25/11/09	26/08/09	28/04/09	27/02/09	24/11/08	26/08/08	-
Price	2.30	1.72	1.60	1.40	1.24	1.34	1.36	-
P/RPS	3.74	3.74	5.31	10.08	1.93	2.71	4.04	-5.00%
YoY %	0.00%	-29.57%	-47.32%	422.28%	-28.78%	-32.92%	-	-
Horiz. %	92.57%	92.57%	131.44%	249.50%	47.77%	67.08%	100.00%	-
P/EPS	200.00	23.99	35.40	64.81	43.82	17.47	28.94	261.54%
YoY %	733.68%	-32.23%	-45.38%	47.90%	150.83%	-39.63%	-	-
Horiz. %	691.09%	82.90%	122.32%	223.95%	151.42%	60.37%	100.00%	-
EY	0.50	4.17	2.82	1.54	2.28	5.72	3.46	-72.36%
YoY %	-88.01%	47.87%	83.12%	-32.46%	-60.14%	65.32%	-	-
Horiz. %	14.45%	120.52%	81.50%	44.51%	65.90%	165.32%	100.00%	-
DY	1.96	2.62	2.81	0.00	3.63	3.36	0.00	-
YoY %	-25.19%	-6.76%	0.00%	0.00%	8.04%	0.00%	-	-
Horiz. %	58.33%	77.98%	83.63%	0.00%	108.04%	100.00%	-	-
P/NAPS	1.83	1.30	1.19	1.07	0.99	1.02	1.02	47.49%
YoY %	40.77%	9.24%	11.21%	8.08%	-2.94%	0.00%	-	-
Horiz. %	179.41%	127.45%	116.67%	104.90%	97.06%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos