[GBAY] YoY 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- -6.79%
YoY- -3.98%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 6,558 6,883 5,812 6,344 6,389 7,032 6,457 0.25%
PBT 1,129 1,286 771 1,051 1,173 1,267 995 2.12%
Tax -331 -289 -225 -159 -244 -284 -308 1.20%
NP 798 997 546 892 929 983 687 2.52%
-
NP to SH 798 997 546 892 929 983 687 2.52%
-
Tax Rate 29.32% 22.47% 29.18% 15.13% 20.80% 22.42% 30.95% -
Total Cost 5,760 5,886 5,266 5,452 5,460 6,049 5,770 -0.02%
-
Net Worth 30,116 29,583 29,042 49,118 52,748 54,474 52,342 -8.79%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 1,918 1,921 1,936 2,750 1,771 - 1,431 4.99%
Div Payout % 240.38% 192.68% 354.61% 308.37% 190.68% - 208.33% -
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 30,116 29,583 29,042 49,118 52,748 54,474 52,342 -8.79%
NOSH 19,182 19,210 19,361 39,295 39,364 40,958 40,892 -11.84%
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 12.17% 14.48% 9.39% 14.06% 14.54% 13.98% 10.64% -
ROE 2.65% 3.37% 1.88% 1.82% 1.76% 1.80% 1.31% -
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 34.19 35.83 30.02 16.14 16.23 17.17 15.79 13.72%
EPS 4.16 5.19 2.82 2.27 2.36 2.40 1.68 16.29%
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 8.00 8.39 7.09 7.73 7.79 8.57 7.87 0.27%
EPS 0.97 1.22 0.67 1.09 1.13 1.20 0.84 2.42%
DPS 2.34 2.34 2.36 3.35 2.16 0.00 1.75 4.95%
NAPS 0.3672 0.3607 0.3541 0.5989 0.6431 0.6642 0.6382 -8.79%
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 5.67 4.07 4.40 14.00 9.00 8.15 11.27 -10.80%
P/EPS 46.63 28.13 46.81 99.56 61.86 58.33 105.95 -12.77%
EY 2.14 3.55 2.14 1.00 1.62 1.71 0.94 14.68%
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 5.21 3.77 3.90 14.12 9.86 7.92 9.63 -9.72%
P/EPS 42.79 26.01 41.49 100.44 67.80 56.67 90.48 -11.72%
EY 2.34 3.84 2.41 1.00 1.48 1.76 1.11 13.22%
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