[GBAY] QoQ TTM Result on 30-Sep-2010 [#3]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	24,128	24,660	25,066	25,265	25,217	25,262	24,253	-0.34%
YoY %	-2.16%	-1.62%	-0.79%	0.19%	-0.18%	4.16%	-	-
Horiz. %	99.48%	101.68%	103.35%	104.17%	103.97%	104.16%	100.00%	-
PBT	2,921	3,201	3,184	862	959	1,081	900	119.68%
YoY %	-8.75%	0.53%	269.37%	-10.11%	-11.29%	20.11%	-	-
Horiz. %	324.56%	355.67%	353.78%	95.78%	106.56%	120.11%	100.00%	-
Tax	-1,045	-979	-765	-621	-438	-523	-448	76.15%
YoY %	-6.74%	-27.97%	-23.19%	-41.78%	16.25%	-16.74%	-	-
Horiz. %	233.26%	218.53%	170.76%	138.62%	97.77%	116.74%	100.00%	-
NP	1,876	2,222	2,419	241	521	558	452	158.93%
YoY %	-15.57%	-8.14%	903.73%	-53.74%	-6.63%	23.45%	-	-
Horiz. %	415.04%	491.59%	535.18%	53.32%	115.27%	123.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,876	2,222	2,419	241	521	558	452	158.93%
YoY %	-15.57%	-8.14%	903.73%	-53.74%	-6.63%	23.45%	-	-
Horiz. %	415.04%	491.59%	535.18%	53.32%	115.27%	123.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.78%	30.58%	24.03%	72.04%	45.67%	48.38%	49.78%	-
YoY %	17.00%	27.26%	-66.64%	57.74%	-5.60%	-2.81%	-	-
Horiz. %	71.88%	61.43%	48.27%	144.72%	91.74%	97.19%	100.00%	-
Total Cost	22,252	22,438	22,647	25,024	24,696	24,704	23,801	-4.39%
YoY %	-0.83%	-0.92%	-9.50%	1.33%	-0.03%	3.79%	-	-
Horiz. %	93.49%	94.27%	95.15%	105.14%	103.76%	103.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	29,042	30,127	54,132	50,010	49,118	50,409	49,645	-30.12%
YoY %	-3.60%	-44.35%	8.24%	1.82%	-2.56%	1.54%	-	-
Horiz. %	58.50%	60.68%	109.04%	100.74%	98.94%	101.54%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	3,370	4,184	4,184	2,750	2,750	1,771	1,771	53.73%
YoY %	-19.46%	0.00%	52.15%	0.00%	55.28%	0.00%	-	-
Horiz. %	190.29%	236.25%	236.25%	155.28%	155.28%	100.00%	100.00%	-
Div Payout %	179.64%	188.33%	172.99%	1,141.35%	527.96%	317.45%	391.90%	-
YoY %	-4.61%	8.87%	-84.84%	116.18%	66.31%	-19.00%	-	-
Horiz. %	45.84%	48.06%	44.14%	291.24%	134.72%	81.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	29,042	30,127	54,132	50,010	49,118	50,409	49,645	-30.12%
YoY %	-3.60%	-44.35%	8.24%	1.82%	-2.56%	1.54%	-	-
Horiz. %	58.50%	60.68%	109.04%	100.74%	98.94%	101.54%	100.00%	-
NOSH	19,361	19,437	35,849	39,378	39,295	39,382	39,400	-37.80%
YoY %	-0.39%	-45.78%	-8.96%	0.21%	-0.22%	-0.05%	-	-
Horiz. %	49.14%	49.33%	90.99%	99.94%	99.73%	99.95%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	7.78%	9.01%	9.65%	0.95%	2.07%	2.21%	1.86%	-
YoY %	-13.65%	-6.63%	915.79%	-54.11%	-6.33%	18.82%	-	-
Horiz. %	418.28%	484.41%	518.82%	51.08%	111.29%	118.82%	100.00%	-
ROE	6.46%	7.38%	4.47%	0.48%	1.06%	1.11%	0.91%	-
YoY %	-12.47%	65.10%	831.25%	-54.72%	-4.50%	21.98%	-	-
Horiz. %	709.89%	810.99%	491.21%	52.75%	116.48%	121.98%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	124.62	126.87	69.92	64.16	64.17	64.14	61.55	60.25%
YoY %	-1.77%	81.45%	8.98%	-0.02%	0.05%	4.21%	-	-
Horiz. %	202.47%	206.13%	113.60%	104.24%	104.26%	104.21%	100.00%	-
EPS	9.69	11.43	6.75	0.61	1.33	1.42	1.15	315.69%
YoY %	-15.22%	69.33%	1,006.56%	-54.14%	-6.34%	23.48%	-	-
Horiz. %	842.61%	993.91%	586.96%	53.04%	115.65%	123.48%	100.00%	-
DPS	17.41	21.53	11.67	7.00	7.00	4.50	4.50	147.05%
YoY %	-19.14%	84.49%	66.71%	0.00%	55.56%	0.00%	-	-
Horiz. %	386.89%	478.44%	259.33%	155.56%	155.56%	100.00%	100.00%	-
NAPS	1.50	1.55	1.51	1.27	1.25	1.28	1.26	12.36%
YoY %	-3.23%	2.65%	18.90%	1.60%	-2.34%	1.59%	-	-
Horiz. %	119.05%	123.02%	119.84%	100.79%	99.21%	101.59%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 39,378
RPS	29.42	30.07	30.56	30.80	30.75	30.80	29.57	-0.33%
YoY %	-2.16%	-1.60%	-0.78%	0.16%	-0.16%	4.16%	-	-
Horiz. %	99.49%	101.69%	103.35%	104.16%	103.99%	104.16%	100.00%	-
EPS	2.29	2.71	2.95	0.29	0.64	0.68	0.55	159.48%
YoY %	-15.50%	-8.14%	917.24%	-54.69%	-5.88%	23.64%	-	-
Horiz. %	416.36%	492.73%	536.36%	52.73%	116.36%	123.64%	100.00%	-
DPS	4.11	5.10	5.10	3.35	3.35	2.16	2.16	53.73%
YoY %	-19.41%	0.00%	52.24%	0.00%	55.09%	0.00%	-	-
Horiz. %	190.28%	236.11%	236.11%	155.09%	155.09%	100.00%	100.00%	-
NAPS	0.3541	0.3673	0.66	0.6098	0.5989	0.6146	0.6053	-30.12%
YoY %	-3.59%	-44.35%	8.23%	1.82%	-2.55%	1.54%	-	-
Horiz. %	58.50%	60.68%	109.04%	100.74%	98.94%	101.54%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	1.32	1.30	1.40	2.40	2.26	1.95	1.68	-
P/RPS	1.06	1.02	2.00	3.74	3.52	3.04	2.73	-46.86%
YoY %	3.92%	-49.00%	-46.52%	6.25%	15.79%	11.36%	-	-
Horiz. %	38.83%	37.36%	73.26%	137.00%	128.94%	111.36%	100.00%	-
P/EPS	13.62	11.37	20.75	392.15	170.45	137.63	146.45	-79.56%
YoY %	19.79%	-45.20%	-94.71%	130.07%	23.85%	-6.02%	-	-
Horiz. %	9.30%	7.76%	14.17%	267.77%	116.39%	93.98%	100.00%	-
EY	7.34	8.79	4.82	0.26	0.59	0.73	0.68	390.55%
YoY %	-16.50%	82.37%	1,753.85%	-55.93%	-19.18%	7.35%	-	-
Horiz. %	1,079.41%	1,292.65%	708.82%	38.24%	86.76%	107.35%	100.00%	-
DY	13.19	16.56	8.34	2.92	3.10	2.31	2.68	190.18%
YoY %	-20.35%	98.56%	185.62%	-5.81%	34.20%	-13.81%	-	-
Horiz. %	492.16%	617.91%	311.19%	108.96%	115.67%	86.19%	100.00%	-
P/NAPS	0.88	0.84	0.93	1.89	1.81	1.52	1.33	-24.12%
YoY %	4.76%	-9.68%	-50.79%	4.42%	19.08%	14.29%	-	-
Horiz. %	66.17%	63.16%	69.92%	142.11%	136.09%	114.29%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	26/04/11	24/02/11	29/11/10	10/08/10	27/04/10	24/02/10	-
Price	1.17	1.30	1.25	1.40	2.28	2.06	2.30	-
P/RPS	0.94	1.02	1.79	2.18	3.55	3.21	3.74	-60.27%
YoY %	-7.84%	-43.02%	-17.89%	-38.59%	10.59%	-14.17%	-	-
Horiz. %	25.13%	27.27%	47.86%	58.29%	94.92%	85.83%	100.00%	-
P/EPS	12.08	11.37	18.52	228.75	171.96	145.39	200.49	-84.70%
YoY %	6.24%	-38.61%	-91.90%	33.03%	18.27%	-27.48%	-	-
Horiz. %	6.03%	5.67%	9.24%	114.10%	85.77%	72.52%	100.00%	-
EY	8.28	8.79	5.40	0.44	0.58	0.69	0.50	553.03%
YoY %	-5.80%	62.78%	1,127.27%	-24.14%	-15.94%	38.00%	-	-
Horiz. %	1,656.00%	1,758.00%	1,080.00%	88.00%	116.00%	138.00%	100.00%	-
DY	14.88	16.56	9.34	5.00	3.07	2.18	1.96	287.71%
YoY %	-10.14%	77.30%	86.80%	62.87%	40.83%	11.22%	-	-
Horiz. %	759.18%	844.90%	476.53%	255.10%	156.63%	111.22%	100.00%	-
P/NAPS	0.78	0.84	0.83	1.10	1.82	1.61	1.83	-43.45%
YoY %	-7.14%	1.20%	-24.55%	-39.56%	13.04%	-12.02%	-	-
Horiz. %	42.62%	45.90%	45.36%	60.11%	99.45%	87.98%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos