[GBAY] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 22.66%
YoY- 6.87%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 6,152 6,336 5,841 5,451 5,556 5,578 6,010 1.56%
PBT 1,088 907 1,163 803 656 451 1,014 4.80%
Tax -198 -209 -346 -305 -250 -159 -160 15.24%
NP 890 698 817 498 406 292 854 2.78%
-
NP to SH 890 698 817 498 406 292 854 2.78%
-
Tax Rate 18.20% 23.04% 29.75% 37.98% 38.11% 35.25% 15.78% -
Total Cost 5,262 5,638 5,024 4,953 5,150 5,286 5,156 1.36%
-
Net Worth 50,857 51,323 50,497 50,211 49,622 49,763 49,679 1.57%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 1,230 1,231 - - - - - -
Div Payout % 138.25% 176.47% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 50,857 51,323 50,497 50,211 49,622 49,763 49,679 1.57%
NOSH 41,013 41,058 41,055 41,157 41,010 41,126 41,057 -0.07%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.47% 11.02% 13.99% 9.14% 7.31% 5.23% 14.21% -
ROE 1.75% 1.36% 1.62% 0.99% 0.82% 0.59% 1.72% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 15.00 15.43 14.23 13.24 13.55 13.56 14.64 1.63%
EPS 2.17 1.70 1.99 1.21 0.99 0.71 2.08 2.86%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.25 1.23 1.22 1.21 1.21 1.21 1.64%
Adjusted Per Share Value based on latest NOSH - 41,157
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 7.50 7.73 7.12 6.65 6.77 6.80 7.33 1.53%
EPS 1.09 0.85 1.00 0.61 0.50 0.36 1.04 3.17%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6201 0.6258 0.6157 0.6122 0.605 0.6067 0.6057 1.57%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.35 1.64 1.60 1.32 2.00 1.86 2.14 -
P/RPS 9.00 10.63 11.25 9.97 14.76 13.71 14.62 -27.61%
P/EPS 62.21 96.47 80.40 109.09 202.02 261.97 102.88 -28.47%
EY 1.61 1.04 1.24 0.92 0.50 0.38 0.97 40.14%
DY 2.22 1.83 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.31 1.30 1.08 1.65 1.54 1.77 -27.59%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 09/11/06 28/08/06 25/04/06 20/02/06 16/12/05 19/08/05 26/04/05 -
Price 1.30 1.50 1.78 1.69 1.20 1.85 2.10 -
P/RPS 8.67 9.72 12.51 12.76 8.86 13.64 14.35 -28.51%
P/EPS 59.91 88.24 89.45 139.67 121.21 260.56 100.96 -29.36%
EY 1.67 1.13 1.12 0.72 0.83 0.38 0.99 41.66%
DY 2.31 2.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.20 1.45 1.39 0.99 1.53 1.74 -28.56%

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