[GBAY] QoQ TTM Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 0.58%
YoY- 15.77%
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 21,985 21,844 21,620 22,529 23,474 23,359 23,125 -3.30%
PBT 2,840 3,312 3,613 3,895 4,286 4,195 3,943 -19.60%
Tax -495 -584 -649 -753 -1,162 -1,088 -1,060 -39.72%
NP 2,345 2,728 2,964 3,142 3,124 3,107 2,883 -12.83%
-
NP to SH 2,345 2,728 2,964 3,142 3,124 3,107 2,883 -12.83%
-
Tax Rate 17.43% 17.63% 17.96% 19.33% 27.11% 25.94% 26.88% -
Total Cost 19,640 19,116 18,656 19,387 20,350 20,252 20,242 -1.98%
-
Net Worth 48,069 49,220 48,779 47,806 36,447 36,455 46,616 2.06%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 48,069 49,220 48,779 47,806 36,447 36,455 46,616 2.06%
NOSH 41,085 41,016 40,991 40,860 18,223 18,227 18,209 71.77%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.67% 12.49% 13.71% 13.95% 13.31% 13.30% 12.47% -
ROE 4.88% 5.54% 6.08% 6.57% 8.57% 8.52% 6.18% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 53.51 53.26 52.74 55.14 128.81 128.15 126.99 -43.70%
EPS 5.71 6.65 7.23 7.69 17.14 17.05 15.83 -49.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.20 1.19 1.17 2.00 2.00 2.56 -40.58%
Adjusted Per Share Value based on latest NOSH - 40,860
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 26.81 26.63 26.36 27.47 28.62 28.48 28.20 -3.30%
EPS 2.86 3.33 3.61 3.83 3.81 3.79 3.52 -12.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5861 0.6001 0.5948 0.5829 0.4444 0.4445 0.5684 2.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.12 2.38 2.60 2.92 6.20 5.60 5.20 -
P/RPS 3.96 4.47 4.93 5.30 4.81 4.37 4.09 -2.12%
P/EPS 37.14 35.78 35.96 37.97 36.17 32.85 32.84 8.52%
EY 2.69 2.79 2.78 2.63 2.76 3.04 3.04 -7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.98 2.18 2.50 3.10 2.80 2.03 -7.34%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 27/05/04 27/02/04 13/11/03 28/08/03 29/05/03 -
Price 2.28 2.36 2.40 2.74 7.68 5.80 5.46 -
P/RPS 4.26 4.43 4.55 4.97 5.96 4.53 4.30 -0.61%
P/EPS 39.95 35.48 33.19 35.63 44.80 34.03 34.49 10.26%
EY 2.50 2.82 3.01 2.81 2.23 2.94 2.90 -9.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.97 2.02 2.34 3.84 2.90 2.13 -5.70%

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