[GBAY] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
16-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -9.71%
YoY- -21.02%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 26,972 26,720 24,438 22,858 23,012 23,734 22,278 3.23%
PBT 4,968 5,029 4,210 2,828 3,493 4,902 4,382 2.11%
Tax -785 -1,412 -1,004 -758 -873 -1,218 -1,246 -7.40%
NP 4,182 3,617 3,206 2,069 2,620 3,684 3,136 4.90%
-
NP to SH 4,182 3,617 3,206 2,069 2,620 3,684 3,136 4.90%
-
Tax Rate 15.80% 28.08% 23.85% 26.80% 24.99% 24.85% 28.43% -
Total Cost 22,789 23,102 21,232 20,789 20,392 20,050 19,142 2.94%
-
Net Worth 53,578 52,046 50,890 49,680 47,996 47,204 45,216 2.86%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,453 1,912 1,641 - - - - -
Div Payout % 58.67% 52.87% 51.19% - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 53,578 52,046 50,890 49,680 47,996 47,204 45,216 2.86%
NOSH 40,899 40,981 41,040 41,058 41,022 18,225 18,232 14.40%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.51% 13.54% 13.12% 9.05% 11.39% 15.52% 14.08% -
ROE 7.81% 6.95% 6.30% 4.17% 5.46% 7.80% 6.94% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 65.95 65.20 59.55 55.67 56.10 130.23 122.19 -9.75%
EPS 10.23 8.83 7.81 5.04 6.39 20.21 17.20 -8.28%
DPS 6.00 4.67 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.27 1.24 1.21 1.17 2.59 2.48 -10.08%
Adjusted Per Share Value based on latest NOSH - 41,010
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 32.89 32.58 29.80 27.87 28.06 28.94 27.16 3.23%
EPS 5.10 4.41 3.91 2.52 3.19 4.49 3.82 4.92%
DPS 2.99 2.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.6533 0.6346 0.6205 0.6057 0.5852 0.5755 0.5513 2.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 1.33 1.44 1.35 2.00 2.12 6.20 5.74 -
P/RPS 2.02 2.21 2.27 3.59 3.78 4.76 4.70 -13.11%
P/EPS 13.01 16.31 17.28 39.68 33.19 30.67 33.37 -14.51%
EY 7.69 6.13 5.79 2.52 3.01 3.26 3.00 16.96%
DY 4.51 3.24 2.96 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.13 1.09 1.65 1.81 2.39 2.31 -12.72%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/11/08 15/11/07 09/11/06 16/12/05 29/11/04 13/11/03 25/04/03 -
Price 1.34 1.30 1.30 1.20 2.28 7.68 5.66 -
P/RPS 2.03 1.99 2.18 2.16 4.06 5.90 4.63 -12.82%
P/EPS 13.10 14.73 16.64 23.81 35.70 37.99 32.91 -14.22%
EY 7.63 6.79 6.01 4.20 2.80 2.63 3.04 16.55%
DY 4.48 3.59 3.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.02 1.05 0.99 1.95 2.97 2.28 -12.53%

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