[GBAY] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 62.79%
YoY- 15.63%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 17,447 19,116 18,103 20,229 20,040 18,329 17,144 0.29%
PBT 2,513 3,160 3,198 3,726 3,772 3,158 2,121 2.86%
Tax -697 -551 -377 -589 -1,059 -753 -569 3.43%
NP 1,816 2,609 2,821 3,137 2,713 2,405 1,552 2.65%
-
NP to SH 1,816 2,609 2,821 3,137 2,713 2,405 1,552 2.65%
-
Tax Rate 27.74% 17.44% 11.79% 15.81% 28.08% 23.84% 26.83% -
Total Cost 15,631 16,507 15,282 17,092 17,327 15,924 15,592 0.04%
-
Net Worth 29,427 49,976 51,934 53,578 52,046 50,890 49,680 -8.35%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 1,936 2,754 1,770 1,840 1,434 1,231 - -
Div Payout % 106.61% 105.58% 62.76% 58.67% 52.87% 51.19% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 29,427 49,976 51,934 53,578 52,046 50,890 49,680 -8.35%
NOSH 19,360 39,351 39,344 40,899 40,981 41,040 41,058 -11.77%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 10.41% 13.65% 15.58% 15.51% 13.54% 13.12% 9.05% -
ROE 6.17% 5.22% 5.43% 5.85% 5.21% 4.73% 3.12% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 90.12 48.58 46.01 49.46 48.90 44.66 41.76 13.67%
EPS 9.38 6.63 7.17 7.67 6.62 5.86 3.78 16.34%
DPS 10.00 7.00 4.50 4.50 3.50 3.00 0.00 -
NAPS 1.52 1.27 1.32 1.31 1.27 1.24 1.21 3.87%
Adjusted Per Share Value based on latest NOSH - 40,878
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 21.27 23.31 22.07 24.66 24.43 22.35 20.90 0.29%
EPS 2.21 3.18 3.44 3.82 3.31 2.93 1.89 2.63%
DPS 2.36 3.36 2.16 2.24 1.75 1.50 0.00 -
NAPS 0.3588 0.6093 0.6332 0.6533 0.6346 0.6205 0.6057 -8.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.12 2.40 1.62 1.33 1.44 1.35 2.00 -
P/RPS 1.24 4.94 3.52 2.69 2.94 3.02 4.79 -20.15%
P/EPS 11.94 36.20 22.59 17.34 21.75 23.04 52.91 -21.96%
EY 8.38 2.76 4.43 5.77 4.60 4.34 1.89 28.15%
DY 8.93 2.92 2.78 3.38 2.43 2.22 0.00 -
P/NAPS 0.74 1.89 1.23 1.02 1.13 1.09 1.65 -12.50%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 10/11/11 29/11/10 25/11/09 24/11/08 15/11/07 09/11/06 16/12/05 -
Price 1.17 1.40 1.72 1.34 1.30 1.30 1.20 -
P/RPS 1.30 2.88 3.74 2.71 2.66 2.91 2.87 -12.35%
P/EPS 12.47 21.12 23.99 17.47 19.64 22.18 31.75 -14.41%
EY 8.02 4.74 4.17 5.72 5.09 4.51 3.15 16.84%
DY 8.55 5.00 2.62 3.36 2.69 2.31 0.00 -
P/NAPS 0.77 1.10 1.30 1.02 1.02 1.05 0.99 -4.10%

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