[GBAY] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -327.69%
YoY- -19.29%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 6,292 6,344 6,480 6,149 6,244 6,389 5,471 9.76%
PBT 1,090 1,051 1,019 -2,298 1,187 1,173 838 19.13%
Tax -330 -159 -62 -70 -147 -244 13 -
NP 760 892 957 -2,368 1,040 929 851 -7.25%
-
NP to SH 760 892 957 -2,368 1,040 929 851 -7.25%
-
Tax Rate 30.28% 15.13% 6.08% - 12.38% 20.80% -1.55% -
Total Cost 5,532 5,452 5,523 8,517 5,204 5,460 4,620 12.74%
-
Net Worth 50,010 49,118 50,409 49,645 51,999 52,748 51,611 -2.07%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 2,750 - - - 1,771 - -
Div Payout % - 308.37% - - - 190.68% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 50,010 49,118 50,409 49,645 51,999 52,748 51,611 -2.07%
NOSH 39,378 39,295 39,382 39,400 39,393 39,364 39,398 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.08% 14.06% 14.77% -38.51% 16.66% 14.54% 15.55% -
ROE 1.52% 1.82% 1.90% -4.77% 2.00% 1.76% 1.65% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.98 16.14 16.45 15.61 15.85 16.23 13.89 9.78%
EPS 1.93 2.27 2.43 -6.01 2.64 2.36 2.16 -7.22%
DPS 0.00 7.00 0.00 0.00 0.00 4.50 0.00 -
NAPS 1.27 1.25 1.28 1.26 1.32 1.34 1.31 -2.04%
Adjusted Per Share Value based on latest NOSH - 39,400
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.67 7.73 7.90 7.50 7.61 7.79 6.67 9.75%
EPS 0.93 1.09 1.17 -2.89 1.27 1.13 1.04 -7.17%
DPS 0.00 3.35 0.00 0.00 0.00 2.16 0.00 -
NAPS 0.6098 0.5989 0.6146 0.6053 0.634 0.6431 0.6293 -2.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.40 2.26 1.95 1.68 1.62 1.46 1.22 -
P/RPS 15.02 14.00 11.85 10.76 10.22 9.00 8.79 42.88%
P/EPS 124.35 99.56 80.25 -27.95 61.36 61.86 56.48 69.15%
EY 0.80 1.00 1.25 -3.58 1.63 1.62 1.77 -41.07%
DY 0.00 3.10 0.00 0.00 0.00 3.08 0.00 -
P/NAPS 1.89 1.81 1.52 1.33 1.23 1.09 0.93 60.37%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 10/08/10 27/04/10 24/02/10 25/11/09 26/08/09 28/04/09 -
Price 1.40 2.28 2.06 2.30 1.72 1.60 1.40 -
P/RPS 8.76 14.12 12.52 14.74 10.85 9.86 10.08 -8.92%
P/EPS 72.54 100.44 84.77 -38.27 65.15 67.80 64.81 7.79%
EY 1.38 1.00 1.18 -2.61 1.53 1.48 1.54 -7.04%
DY 0.00 3.07 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 1.10 1.82 1.61 1.83 1.30 1.19 1.07 1.85%

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