[GBAY] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
13-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 49.35%
YoY- 17.47%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 18,329 17,144 17,259 17,801 16,709 15,146 18,223 0.09%
PBT 3,158 2,121 2,620 3,677 3,287 2,344 3,971 -3.74%
Tax -753 -569 -655 -914 -935 -656 -1,112 -6.28%
NP 2,405 1,552 1,965 2,763 2,352 1,688 2,859 -2.83%
-
NP to SH 2,405 1,552 1,965 2,763 2,352 1,688 2,859 -2.83%
-
Tax Rate 23.84% 26.83% 25.00% 24.86% 28.45% 27.99% 28.00% -
Total Cost 15,924 15,592 15,294 15,038 14,357 13,458 15,364 0.59%
-
Net Worth 50,890 49,680 47,996 47,204 45,216 43,020 41,181 3.58%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 1,231 - - - - - - -
Div Payout % 51.19% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 50,890 49,680 47,996 47,204 45,216 43,020 41,181 3.58%
NOSH 41,040 41,058 41,022 18,225 18,232 18,228 18,221 14.48%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 13.12% 9.05% 11.39% 15.52% 14.08% 11.14% 15.69% -
ROE 4.73% 3.12% 4.09% 5.85% 5.20% 3.92% 6.94% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 44.66 41.76 42.07 97.67 91.64 83.09 100.01 -12.56%
EPS 5.86 3.78 4.79 15.16 12.90 9.26 15.69 -15.13%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.21 1.17 2.59 2.48 2.36 2.26 -9.51%
Adjusted Per Share Value based on latest NOSH - 18,223
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 22.35 20.90 21.04 21.70 20.37 18.47 22.22 0.09%
EPS 2.93 1.89 2.40 3.37 2.87 2.06 3.49 -2.87%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6205 0.6057 0.5852 0.5755 0.5513 0.5245 0.5021 3.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.35 2.00 2.12 6.20 5.74 3.72 5.80 -
P/RPS 3.02 4.79 5.04 6.35 6.26 4.48 5.80 -10.30%
P/EPS 23.04 52.91 44.26 40.90 44.50 40.17 36.97 -7.57%
EY 4.34 1.89 2.26 2.45 2.25 2.49 2.71 8.16%
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.65 1.81 2.39 2.31 1.58 2.57 -13.31%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 09/11/06 16/12/05 29/11/04 13/11/03 25/04/03 28/11/01 28/11/00 -
Price 1.30 1.20 2.28 7.68 5.66 5.58 4.80 -
P/RPS 2.91 2.87 5.42 7.86 6.18 6.72 4.80 -7.99%
P/EPS 22.18 31.75 47.60 50.66 43.88 60.26 30.59 -5.21%
EY 4.51 3.15 2.10 1.97 2.28 1.66 3.27 5.50%
DY 2.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.99 1.95 2.97 2.28 2.36 2.12 -11.04%

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