[GBAY] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Announcement Date
10-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 93.31%
YoY- 3.93%
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 13,119 12,776 11,886 12,824 11,859 13,812 13,084 0.04%
PBT 2,282 2,313 1,807 2,071 2,011 2,501 2,299 -0.12%
Tax -623 -592 -501 -221 -231 -574 -682 -1.49%
NP 1,659 1,721 1,306 1,850 1,780 1,927 1,617 0.42%
-
NP to SH 1,659 1,721 1,306 1,850 1,780 1,927 1,617 0.42%
-
Tax Rate 27.30% 25.59% 27.73% 10.67% 11.49% 22.95% 29.67% -
Total Cost 11,460 11,055 10,580 10,974 10,079 11,885 11,467 -0.01%
-
Net Worth 30,076 29,612 29,065 49,202 52,769 54,530 52,531 -8.86%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 1,915 1,922 1,937 2,755 1,772 - 1,436 4.90%
Div Payout % 115.47% 111.73% 148.37% 148.94% 99.56% - 88.83% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 30,076 29,612 29,065 49,202 52,769 54,530 52,531 -8.86%
NOSH 19,157 19,229 19,376 39,361 39,380 41,000 41,040 -11.91%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 12.65% 13.47% 10.99% 14.43% 15.01% 13.95% 12.36% -
ROE 5.52% 5.81% 4.49% 3.76% 3.37% 3.53% 3.08% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 68.48 66.44 61.34 32.58 30.11 33.69 31.88 13.57%
EPS 8.66 8.95 6.74 4.70 4.52 4.70 3.94 14.01%
DPS 10.00 10.00 10.00 7.00 4.50 0.00 3.50 19.10%
NAPS 1.57 1.54 1.50 1.25 1.34 1.33 1.28 3.45%
Adjusted Per Share Value based on latest NOSH - 39,295
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.00 15.58 14.49 15.64 14.46 16.84 15.95 0.05%
EPS 2.02 2.10 1.59 2.26 2.17 2.35 1.97 0.41%
DPS 2.34 2.34 2.36 3.36 2.16 0.00 1.75 4.95%
NAPS 0.3667 0.3611 0.3544 0.5999 0.6434 0.6649 0.6405 -8.86%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.94 1.46 1.32 2.26 1.46 1.40 1.78 -
P/RPS 2.83 2.20 2.15 6.94 4.85 4.16 5.58 -10.68%
P/EPS 22.40 16.31 19.58 48.09 32.30 29.79 45.18 -11.02%
EY 4.46 6.13 5.11 2.08 3.10 3.36 2.21 12.40%
DY 5.15 6.85 7.58 3.10 3.08 0.00 1.97 17.35%
P/NAPS 1.24 0.95 0.88 1.81 1.09 1.05 1.39 -1.88%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 24/08/11 10/08/10 26/08/09 26/08/08 28/08/07 -
Price 1.78 1.35 1.17 2.28 1.60 1.36 1.52 -
P/RPS 2.60 2.03 1.91 7.00 5.31 4.04 4.77 -9.61%
P/EPS 20.55 15.08 17.36 48.51 35.40 28.94 38.58 -9.95%
EY 4.87 6.63 5.76 2.06 2.82 3.46 2.59 11.08%
DY 5.62 7.41 8.55 3.07 2.81 0.00 2.30 16.04%
P/NAPS 1.13 0.88 0.78 1.82 1.19 1.02 1.19 -0.85%

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