[GBAY] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
27-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 140.41%
YoY- 12.46%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 5,950 6,292 6,344 6,480 6,149 6,244 6,389 -4.62%
PBT 24 1,090 1,051 1,019 -2,298 1,187 1,173 -92.46%
Tax -214 -330 -159 -62 -70 -147 -244 -8.35%
NP -190 760 892 957 -2,368 1,040 929 -
-
NP to SH -190 760 892 957 -2,368 1,040 929 -
-
Tax Rate 891.67% 30.28% 15.13% 6.08% - 12.38% 20.80% -
Total Cost 6,140 5,532 5,452 5,523 8,517 5,204 5,460 8.11%
-
Net Worth 54,132 50,010 49,118 50,409 49,645 51,999 52,748 1.73%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,433 - 2,750 - - - 1,771 -13.13%
Div Payout % 0.00% - 308.37% - - - 190.68% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 54,132 50,010 49,118 50,409 49,645 51,999 52,748 1.73%
NOSH 35,849 39,378 39,295 39,382 39,400 39,393 39,364 -6.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -3.19% 12.08% 14.06% 14.77% -38.51% 16.66% 14.54% -
ROE -0.35% 1.52% 1.82% 1.90% -4.77% 2.00% 1.76% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.60 15.98 16.14 16.45 15.61 15.85 16.23 1.50%
EPS -0.53 1.93 2.27 2.43 -6.01 2.64 2.36 -
DPS 4.00 0.00 7.00 0.00 0.00 0.00 4.50 -7.53%
NAPS 1.51 1.27 1.25 1.28 1.26 1.32 1.34 8.26%
Adjusted Per Share Value based on latest NOSH - 39,382
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.25 7.67 7.73 7.90 7.50 7.61 7.79 -4.66%
EPS -0.23 0.93 1.09 1.17 -2.89 1.27 1.13 -
DPS 1.75 0.00 3.35 0.00 0.00 0.00 2.16 -13.05%
NAPS 0.66 0.6098 0.5989 0.6146 0.6053 0.634 0.6431 1.73%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.40 2.40 2.26 1.95 1.68 1.62 1.46 -
P/RPS 8.44 15.02 14.00 11.85 10.76 10.22 9.00 -4.18%
P/EPS -264.15 124.35 99.56 80.25 -27.95 61.36 61.86 -
EY -0.38 0.80 1.00 1.25 -3.58 1.63 1.62 -
DY 2.86 0.00 3.10 0.00 0.00 0.00 3.08 -4.80%
P/NAPS 0.93 1.89 1.81 1.52 1.33 1.23 1.09 -10.01%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 29/11/10 10/08/10 27/04/10 24/02/10 25/11/09 26/08/09 -
Price 1.25 1.40 2.28 2.06 2.30 1.72 1.60 -
P/RPS 7.53 8.76 14.12 12.52 14.74 10.85 9.86 -16.40%
P/EPS -235.85 72.54 100.44 84.77 -38.27 65.15 67.80 -
EY -0.42 1.38 1.00 1.18 -2.61 1.53 1.48 -
DY 3.20 0.00 3.07 0.00 0.00 0.00 2.81 9.02%
P/NAPS 0.83 1.10 1.82 1.61 1.83 1.30 1.19 -21.30%

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