[GBAY] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 23.09%
YoY- 10.4%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 6,389 5,471 5,936 6,417 7,032 6,780 5,212 14.55%
PBT 1,173 838 -1,760 1,226 1,267 1,234 639 49.97%
Tax -244 13 -225 -16 -284 -290 -185 20.28%
NP 929 851 -1,985 1,210 983 944 454 61.24%
-
NP to SH 929 851 -1,985 1,210 983 944 454 61.24%
-
Tax Rate 20.80% -1.55% - 1.31% 22.42% 23.50% 28.95% -
Total Cost 5,460 4,620 7,921 5,207 6,049 5,836 4,758 9.61%
-
Net Worth 52,748 51,611 50,949 53,550 54,474 53,766 52,353 0.50%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,771 - - - - - - -
Div Payout % 190.68% - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 52,748 51,611 50,949 53,550 54,474 53,766 52,353 0.50%
NOSH 39,364 39,398 40,759 40,878 40,958 41,043 40,900 -2.52%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.54% 15.55% -33.44% 18.86% 13.98% 13.92% 8.71% -
ROE 1.76% 1.65% -3.90% 2.26% 1.80% 1.76% 0.87% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 16.23 13.89 14.56 15.70 17.17 16.52 12.74 17.53%
EPS 2.36 2.16 -4.87 2.96 2.40 2.30 1.11 65.42%
DPS 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.31 1.25 1.31 1.33 1.31 1.28 3.10%
Adjusted Per Share Value based on latest NOSH - 40,878
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.79 6.67 7.24 7.82 8.57 8.27 6.35 14.61%
EPS 1.13 1.04 -2.42 1.48 1.20 1.15 0.55 61.68%
DPS 2.16 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6431 0.6293 0.6212 0.6529 0.6642 0.6556 0.6383 0.50%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.46 1.22 1.24 1.33 1.40 1.30 1.25 -
P/RPS 9.00 8.79 8.51 8.47 8.15 7.87 9.81 -5.58%
P/EPS 61.86 56.48 -25.46 44.93 58.33 56.52 112.61 -32.95%
EY 1.62 1.77 -3.93 2.23 1.71 1.77 0.89 49.13%
DY 3.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.93 0.99 1.02 1.05 0.99 0.98 7.35%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 28/04/09 27/02/09 24/11/08 26/08/08 24/04/08 27/02/08 -
Price 1.60 1.40 1.24 1.34 1.36 1.21 1.20 -
P/RPS 9.86 10.08 8.51 8.54 7.92 7.32 9.42 3.09%
P/EPS 67.80 64.81 -25.46 45.27 56.67 52.61 108.11 -26.75%
EY 1.48 1.54 -3.93 2.21 1.76 1.90 0.93 36.34%
DY 2.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.07 0.99 1.02 1.02 0.92 0.94 17.04%

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