[GBAY] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
24-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 19.23%
YoY- 1.51%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 24,296 25,920 21,884 27,120 26,508 23,364 24,040 0.17%
PBT 4,144 4,076 3,352 4,936 5,220 4,652 4,056 0.35%
Tax -1,104 -248 52 -1,160 -1,500 -1,384 -640 9.50%
NP 3,040 3,828 3,404 3,776 3,720 3,268 3,416 -1.92%
-
NP to SH 3,040 3,828 3,404 3,776 3,720 3,268 3,416 -1.92%
-
Tax Rate 26.64% 6.08% -1.55% 23.50% 28.74% 29.75% 15.78% -
Total Cost 21,256 22,092 18,480 23,344 22,788 20,096 20,624 0.50%
-
Net Worth 30,127 50,409 51,611 53,766 51,565 50,497 49,679 -7.99%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 30,127 50,409 51,611 53,766 51,565 50,497 49,679 -7.99%
NOSH 19,437 39,382 39,398 41,043 40,925 41,055 41,057 -11.71%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 12.51% 14.77% 15.55% 13.92% 14.03% 13.99% 14.21% -
ROE 10.09% 7.59% 6.60% 7.02% 7.21% 6.47% 6.88% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 125.00 65.82 55.55 66.08 64.77 56.91 58.55 13.46%
EPS 15.64 9.72 8.64 9.20 9.08 7.96 8.32 11.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.28 1.31 1.31 1.26 1.23 1.21 4.21%
Adjusted Per Share Value based on latest NOSH - 41,043
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 29.62 31.60 26.68 33.07 32.32 28.49 29.31 0.17%
EPS 3.71 4.67 4.15 4.60 4.54 3.98 4.16 -1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3673 0.6146 0.6293 0.6556 0.6287 0.6157 0.6057 -7.99%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.30 1.95 1.22 1.30 1.60 1.60 2.14 -
P/RPS 1.04 2.96 2.20 1.97 2.47 2.81 3.65 -18.87%
P/EPS 8.31 20.06 14.12 14.13 17.60 20.10 25.72 -17.15%
EY 12.03 4.98 7.08 7.08 5.68 4.98 3.89 20.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.52 0.93 0.99 1.27 1.30 1.77 -11.67%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/04/11 27/04/10 28/04/09 24/04/08 25/04/07 25/04/06 26/04/05 -
Price 1.30 2.06 1.40 1.21 1.50 1.78 2.10 -
P/RPS 1.04 3.13 2.52 1.83 2.32 3.13 3.59 -18.64%
P/EPS 8.31 21.19 16.20 13.15 16.50 22.36 25.24 -16.89%
EY 12.03 4.72 6.17 7.60 6.06 4.47 3.96 20.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.61 1.07 0.92 1.19 1.45 1.74 -11.42%

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