[GBAY] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
25-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 59.34%
YoY- -4.33%
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 21,884 27,120 26,508 23,364 24,040 21,020 24,656 -1.96%
PBT 3,352 4,936 5,220 4,652 4,056 4,388 5,516 -7.95%
Tax 52 -1,160 -1,500 -1,384 -640 -584 -1,000 -
NP 3,404 3,776 3,720 3,268 3,416 3,804 4,516 -4.59%
-
NP to SH 3,404 3,776 3,720 3,268 3,416 3,804 4,516 -4.59%
-
Tax Rate -1.55% 23.50% 28.74% 29.75% 15.78% 13.31% 18.13% -
Total Cost 18,480 23,344 22,788 20,096 20,624 17,216 20,140 -1.42%
-
Net Worth 51,611 53,766 51,565 50,497 49,679 48,779 46,616 1.70%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 51,611 53,766 51,565 50,497 49,679 48,779 46,616 1.70%
NOSH 39,398 41,043 40,925 41,055 41,057 40,991 18,209 13.71%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 15.55% 13.92% 14.03% 13.99% 14.21% 18.10% 18.32% -
ROE 6.60% 7.02% 7.21% 6.47% 6.88% 7.80% 9.69% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 55.55 66.08 64.77 56.91 58.55 51.28 135.40 -13.78%
EPS 8.64 9.20 9.08 7.96 8.32 9.28 24.80 -16.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.31 1.26 1.23 1.21 1.19 2.56 -10.55%
Adjusted Per Share Value based on latest NOSH - 41,055
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 26.68 33.07 32.32 28.49 29.31 25.63 30.06 -1.96%
EPS 4.15 4.60 4.54 3.98 4.16 4.64 5.51 -4.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6293 0.6556 0.6287 0.6157 0.6057 0.5948 0.5684 1.70%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.22 1.30 1.60 1.60 2.14 2.60 5.20 -
P/RPS 2.20 1.97 2.47 2.81 3.65 5.07 3.84 -8.85%
P/EPS 14.12 14.13 17.60 20.10 25.72 28.02 20.97 -6.37%
EY 7.08 7.08 5.68 4.98 3.89 3.57 4.77 6.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.99 1.27 1.30 1.77 2.18 2.03 -12.18%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/04/09 24/04/08 25/04/07 25/04/06 26/04/05 27/05/04 29/05/03 -
Price 1.40 1.21 1.50 1.78 2.10 2.40 5.46 -
P/RPS 2.52 1.83 2.32 3.13 3.59 4.68 4.03 -7.52%
P/EPS 16.20 13.15 16.50 22.36 25.24 25.86 22.02 -4.98%
EY 6.17 7.60 6.06 4.47 3.96 3.87 4.54 5.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.92 1.19 1.45 1.74 2.02 2.13 -10.83%

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