[GBAY] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -26.13%
YoY- -1.58%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 6,344 6,389 7,032 6,457 6,336 5,578 6,148 0.52%
PBT 1,051 1,173 1,267 995 907 451 749 5.80%
Tax -159 -244 -284 -308 -209 -159 -265 -8.15%
NP 892 929 983 687 698 292 484 10.72%
-
NP to SH 892 929 983 687 698 292 484 10.72%
-
Tax Rate 15.13% 20.80% 22.42% 30.95% 23.04% 35.25% 35.38% -
Total Cost 5,452 5,460 6,049 5,770 5,638 5,286 5,664 -0.63%
-
Net Worth 49,118 52,748 54,474 52,342 51,323 49,763 49,220 -0.03%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,750 1,771 - 1,431 1,231 - - -
Div Payout % 308.37% 190.68% - 208.33% 176.47% - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 49,118 52,748 54,474 52,342 51,323 49,763 49,220 -0.03%
NOSH 39,295 39,364 40,958 40,892 41,058 41,126 41,016 -0.71%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 14.06% 14.54% 13.98% 10.64% 11.02% 5.23% 7.87% -
ROE 1.82% 1.76% 1.80% 1.31% 1.36% 0.59% 0.98% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 16.14 16.23 17.17 15.79 15.43 13.56 14.99 1.23%
EPS 2.27 2.36 2.40 1.68 1.70 0.71 1.18 11.51%
DPS 7.00 4.50 0.00 3.50 3.00 0.00 0.00 -
NAPS 1.25 1.34 1.33 1.28 1.25 1.21 1.20 0.68%
Adjusted Per Share Value based on latest NOSH - 40,892
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 7.73 7.79 8.57 7.87 7.73 6.80 7.50 0.50%
EPS 1.09 1.13 1.20 0.84 0.85 0.36 0.59 10.76%
DPS 3.35 2.16 0.00 1.75 1.50 0.00 0.00 -
NAPS 0.5989 0.6431 0.6642 0.6382 0.6258 0.6067 0.6001 -0.03%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.26 1.46 1.40 1.78 1.64 1.86 2.38 -
P/RPS 14.00 9.00 8.15 11.27 10.63 13.71 15.88 -2.07%
P/EPS 99.56 61.86 58.33 105.95 96.47 261.97 201.69 -11.09%
EY 1.00 1.62 1.71 0.94 1.04 0.38 0.50 12.24%
DY 3.10 3.08 0.00 1.97 1.83 0.00 0.00 -
P/NAPS 1.81 1.09 1.05 1.39 1.31 1.54 1.98 -1.48%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 10/08/10 26/08/09 26/08/08 28/08/07 28/08/06 19/08/05 26/08/04 -
Price 2.28 1.60 1.36 1.52 1.50 1.85 2.36 -
P/RPS 14.12 9.86 7.92 9.63 9.72 13.64 15.74 -1.79%
P/EPS 100.44 67.80 56.67 90.48 88.24 260.56 200.00 -10.84%
EY 1.00 1.48 1.76 1.11 1.13 0.38 0.50 12.24%
DY 3.07 2.81 0.00 2.30 2.00 0.00 0.00 -
P/NAPS 1.82 1.19 1.02 1.19 1.20 1.53 1.97 -1.31%

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