[GBAY] YoY Quarter Result on 30-Jun-2014 [#2]

Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -25.54%
YoY- -43.73%
View:
Show?
Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 6,765 7,467 7,576 6,503 6,558 6,883 5,812 2.56%
PBT 465 1,249 1,337 682 1,129 1,286 771 -8.07%
Tax -94 -356 -372 -233 -331 -289 -225 -13.52%
NP 371 893 965 449 798 997 546 -6.23%
-
NP to SH 371 892 965 449 798 997 546 -6.23%
-
Tax Rate 20.22% 28.50% 27.82% 34.16% 29.32% 22.47% 29.18% -
Total Cost 6,394 6,574 6,611 6,054 5,760 5,886 5,266 3.28%
-
Net Worth 30,579 31,134 30,765 29,997 30,116 29,583 29,042 0.86%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 1,146 1,146 1,146 1,528 1,918 1,921 1,936 -8.36%
Div Payout % 309.09% 128.48% 118.81% 340.43% 240.38% 192.68% 354.61% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 30,579 31,134 30,765 29,997 30,116 29,583 29,042 0.86%
NOSH 20,504 19,100 19,108 19,106 19,182 19,210 19,361 0.95%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 5.48% 11.96% 12.74% 6.90% 12.17% 14.48% 9.39% -
ROE 1.21% 2.87% 3.14% 1.50% 2.65% 3.37% 1.88% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 35.40 39.09 39.65 34.04 34.19 35.83 30.02 2.78%
EPS 1.94 4.67 5.05 2.35 4.16 5.19 2.82 -6.03%
DPS 6.00 6.00 6.00 8.00 10.00 10.00 10.00 -8.15%
NAPS 1.60 1.63 1.61 1.57 1.57 1.54 1.50 1.08%
Adjusted Per Share Value based on latest NOSH - 19,106
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 8.25 9.10 9.24 7.93 8.00 8.39 7.09 2.55%
EPS 0.45 1.09 1.18 0.55 0.97 1.22 0.67 -6.41%
DPS 1.40 1.40 1.40 1.86 2.34 2.34 2.36 -8.32%
NAPS 0.3728 0.3796 0.3751 0.3657 0.3672 0.3607 0.3541 0.86%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 2.24 2.10 2.52 2.10 1.94 1.46 1.32 -
P/RPS 6.33 5.37 6.36 6.17 5.67 4.07 4.40 6.24%
P/EPS 115.39 44.97 49.90 89.36 46.63 28.13 46.81 16.21%
EY 0.87 2.22 2.00 1.12 2.14 3.55 2.14 -13.91%
DY 2.68 2.86 2.38 3.81 5.15 6.85 7.58 -15.89%
P/NAPS 1.40 1.29 1.57 1.34 1.24 0.95 0.88 8.03%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 24/08/16 26/08/15 27/08/14 28/08/13 28/08/12 24/08/11 -
Price 2.20 2.27 2.00 2.03 1.78 1.35 1.17 -
P/RPS 6.22 5.81 5.04 5.96 5.21 3.77 3.90 8.08%
P/EPS 113.33 48.61 39.60 86.38 42.79 26.01 41.49 18.21%
EY 0.88 2.06 2.53 1.16 2.34 3.84 2.41 -15.44%
DY 2.73 2.64 3.00 3.94 5.62 7.41 8.55 -17.31%
P/NAPS 1.38 1.39 1.24 1.29 1.13 0.88 0.78 9.96%

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