[GBAY] QoQ Quarter Result on 30-Jun-2006 [#2]

Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -14.57%
YoY- 139.04%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 6,627 6,263 6,152 6,336 5,841 5,451 5,556 12.48%
PBT 1,305 166 1,088 907 1,163 803 656 58.24%
Tax -375 -226 -198 -209 -346 -305 -250 31.06%
NP 930 -60 890 698 817 498 406 73.85%
-
NP to SH 930 -60 890 698 817 498 406 73.85%
-
Tax Rate 28.74% 136.14% 18.20% 23.04% 29.75% 37.98% 38.11% -
Total Cost 5,697 6,323 5,262 5,638 5,024 4,953 5,150 6.96%
-
Net Worth 51,565 49,599 50,857 51,323 50,497 50,211 49,622 2.59%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 1,230 1,231 - - - -
Div Payout % - - 138.25% 176.47% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 51,565 49,599 50,857 51,323 50,497 50,211 49,622 2.59%
NOSH 40,925 39,999 41,013 41,058 41,055 41,157 41,010 -0.13%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 14.03% -0.96% 14.47% 11.02% 13.99% 9.14% 7.31% -
ROE 1.80% -0.12% 1.75% 1.36% 1.62% 0.99% 0.82% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 16.19 15.66 15.00 15.43 14.23 13.24 13.55 12.61%
EPS 2.27 -0.15 2.17 1.70 1.99 1.21 0.99 73.97%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.26 1.24 1.24 1.25 1.23 1.22 1.21 2.73%
Adjusted Per Share Value based on latest NOSH - 41,058
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.08 7.64 7.50 7.73 7.12 6.65 6.77 12.52%
EPS 1.13 -0.07 1.09 0.85 1.00 0.61 0.50 72.30%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.6287 0.6048 0.6201 0.6258 0.6157 0.6122 0.605 2.59%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.60 1.54 1.35 1.64 1.60 1.32 2.00 -
P/RPS 9.88 9.84 9.00 10.63 11.25 9.97 14.76 -23.49%
P/EPS 70.41 -1,026.67 62.21 96.47 80.40 109.09 202.02 -50.50%
EY 1.42 -0.10 1.61 1.04 1.24 0.92 0.50 100.67%
DY 0.00 0.00 2.22 1.83 0.00 0.00 0.00 -
P/NAPS 1.27 1.24 1.09 1.31 1.30 1.08 1.65 -16.02%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/04/07 26/02/07 09/11/06 28/08/06 25/04/06 20/02/06 16/12/05 -
Price 1.50 1.60 1.30 1.50 1.78 1.69 1.20 -
P/RPS 9.26 10.22 8.67 9.72 12.51 12.76 8.86 2.99%
P/EPS 66.01 -1,066.67 59.91 88.24 89.45 139.67 121.21 -33.33%
EY 1.51 -0.09 1.67 1.13 1.12 0.72 0.83 49.08%
DY 0.00 0.00 2.31 2.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.29 1.05 1.20 1.45 1.39 0.99 13.06%

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