[GBAY] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 83.26%
YoY- -10.2%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 5,451 5,556 5,578 6,010 5,305 5,855 6,148 -7.68%
PBT 803 656 451 1,014 759 775 749 4.73%
Tax -305 -250 -159 -160 -293 -245 -265 9.79%
NP 498 406 292 854 466 530 484 1.91%
-
NP to SH 498 406 292 854 466 530 484 1.91%
-
Tax Rate 37.98% 38.11% 35.25% 15.78% 38.60% 31.61% 35.38% -
Total Cost 4,953 5,150 5,286 5,156 4,839 5,325 5,664 -8.53%
-
Net Worth 50,211 49,622 49,763 49,679 48,643 48,069 49,220 1.33%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 50,211 49,622 49,763 49,679 48,643 48,069 49,220 1.33%
NOSH 41,157 41,010 41,126 41,057 40,877 41,085 41,016 0.22%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 9.14% 7.31% 5.23% 14.21% 8.78% 9.05% 7.87% -
ROE 0.99% 0.82% 0.59% 1.72% 0.96% 1.10% 0.98% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 13.24 13.55 13.56 14.64 12.98 14.25 14.99 -7.92%
EPS 1.21 0.99 0.71 2.08 1.14 1.29 1.18 1.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.21 1.21 1.19 1.17 1.20 1.10%
Adjusted Per Share Value based on latest NOSH - 41,057
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 6.65 6.77 6.80 7.33 6.47 7.14 7.50 -7.68%
EPS 0.61 0.50 0.36 1.04 0.57 0.65 0.59 2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6122 0.605 0.6067 0.6057 0.5931 0.5861 0.6001 1.33%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.32 2.00 1.86 2.14 2.28 2.12 2.38 -
P/RPS 9.97 14.76 13.71 14.62 17.57 14.88 15.88 -26.61%
P/EPS 109.09 202.02 261.97 102.88 200.00 164.34 201.69 -33.54%
EY 0.92 0.50 0.38 0.97 0.50 0.61 0.50 49.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.65 1.54 1.77 1.92 1.81 1.98 -33.16%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 16/12/05 19/08/05 26/04/05 25/02/05 29/11/04 26/08/04 -
Price 1.69 1.20 1.85 2.10 2.28 2.28 2.36 -
P/RPS 12.76 8.86 13.64 14.35 17.57 16.00 15.74 -13.02%
P/EPS 139.67 121.21 260.56 100.96 200.00 176.74 200.00 -21.23%
EY 0.72 0.83 0.38 0.99 0.50 0.57 0.50 27.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.99 1.53 1.74 1.92 1.95 1.97 -20.69%

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