[GBAY] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Announcement Date
26-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -64.88%
YoY- -10.2%
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 6,780 6,627 5,841 6,010 5,255 6,164 5,421 3.79%
PBT 1,234 1,305 1,163 1,014 1,097 1,379 1,333 -1.27%
Tax -290 -375 -346 -160 -146 -250 -373 -4.10%
NP 944 930 817 854 951 1,129 960 -0.27%
-
NP to SH 944 930 817 854 951 1,129 960 -0.27%
-
Tax Rate 23.50% 28.74% 29.75% 15.78% 13.31% 18.13% 27.98% -
Total Cost 5,836 5,697 5,024 5,156 4,304 5,035 4,461 4.57%
-
Net Worth 53,766 51,565 50,497 49,679 48,779 46,616 43,719 3.50%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 53,766 51,565 50,497 49,679 48,779 46,616 43,719 3.50%
NOSH 41,043 40,925 41,055 41,057 40,991 18,209 18,216 14.48%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 13.92% 14.03% 13.99% 14.21% 18.10% 18.32% 17.71% -
ROE 1.76% 1.80% 1.62% 1.72% 1.95% 2.42% 2.20% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 16.52 16.19 14.23 14.64 12.82 33.85 29.76 -9.33%
EPS 2.30 2.27 1.99 2.08 2.32 6.20 5.27 -12.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.26 1.23 1.21 1.19 2.56 2.40 -9.58%
Adjusted Per Share Value based on latest NOSH - 41,057
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 8.27 8.08 7.12 7.33 6.41 7.52 6.61 3.80%
EPS 1.15 1.13 1.00 1.04 1.16 1.38 1.17 -0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6556 0.6287 0.6157 0.6057 0.5948 0.5684 0.5331 3.50%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 1.30 1.60 1.60 2.14 2.60 5.20 6.56 -
P/RPS 7.87 9.88 11.25 14.62 20.28 15.36 22.04 -15.75%
P/EPS 56.52 70.41 80.40 102.88 112.07 83.87 124.48 -12.31%
EY 1.77 1.42 1.24 0.97 0.89 1.19 0.80 14.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.27 1.30 1.77 2.18 2.03 2.73 -15.54%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 24/04/08 25/04/07 25/04/06 26/04/05 27/05/04 29/05/03 29/05/02 -
Price 1.21 1.50 1.78 2.10 2.40 5.46 6.04 -
P/RPS 7.32 9.26 12.51 14.35 18.72 16.13 20.30 -15.62%
P/EPS 52.61 66.01 89.45 100.96 103.45 88.06 114.61 -12.15%
EY 1.90 1.51 1.12 0.99 0.97 1.14 0.87 13.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.19 1.45 1.74 2.02 2.13 2.52 -15.44%

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