[GBAY] YoY Quarter Result on 30-Sep-2006 [#3]

Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 27.51%
YoY- 119.21%
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 6,244 6,417 6,955 6,152 5,556 5,855 5,714 1.48%
PBT 1,187 1,226 1,473 1,088 656 775 1,247 -0.81%
Tax -147 -16 -377 -198 -250 -245 -334 -12.77%
NP 1,040 1,210 1,096 890 406 530 913 2.19%
-
NP to SH 1,040 1,210 1,096 890 406 530 913 2.19%
-
Tax Rate 12.38% 1.31% 25.59% 18.20% 38.11% 31.61% 26.78% -
Total Cost 5,204 5,207 5,859 5,262 5,150 5,325 4,801 1.35%
-
Net Worth 51,999 53,550 52,131 50,857 49,622 48,069 47,198 1.62%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 1,436 1,230 - - - -
Div Payout % - - 131.09% 138.25% - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 51,999 53,550 52,131 50,857 49,622 48,069 47,198 1.62%
NOSH 39,393 40,878 41,048 41,013 41,010 41,085 18,223 13.69%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 16.66% 18.86% 15.76% 14.47% 7.31% 9.05% 15.98% -
ROE 2.00% 2.26% 2.10% 1.75% 0.82% 1.10% 1.93% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 15.85 15.70 16.94 15.00 13.55 14.25 31.36 -10.74%
EPS 2.64 2.96 2.67 2.17 0.99 1.29 5.01 -10.11%
DPS 0.00 0.00 3.50 3.00 0.00 0.00 0.00 -
NAPS 1.32 1.31 1.27 1.24 1.21 1.17 2.59 -10.61%
Adjusted Per Share Value based on latest NOSH - 41,013
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 7.61 7.82 8.48 7.50 6.77 7.14 6.97 1.47%
EPS 1.27 1.48 1.34 1.09 0.50 0.65 1.11 2.26%
DPS 0.00 0.00 1.75 1.50 0.00 0.00 0.00 -
NAPS 0.634 0.6529 0.6356 0.6201 0.605 0.5861 0.5755 1.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.62 1.33 1.44 1.35 2.00 2.12 6.20 -
P/RPS 10.22 8.47 8.50 9.00 14.76 14.88 19.77 -10.40%
P/EPS 61.36 44.93 53.93 62.21 202.02 164.34 123.75 -11.02%
EY 1.63 2.23 1.85 1.61 0.50 0.61 0.81 12.34%
DY 0.00 0.00 2.43 2.22 0.00 0.00 0.00 -
P/NAPS 1.23 1.02 1.13 1.09 1.65 1.81 2.39 -10.47%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 24/11/08 15/11/07 09/11/06 16/12/05 29/11/04 13/11/03 -
Price 1.72 1.34 1.30 1.30 1.20 2.28 7.68 -
P/RPS 10.85 8.54 7.67 8.67 8.86 16.00 24.49 -12.67%
P/EPS 65.15 45.27 48.69 59.91 121.21 176.74 153.29 -13.27%
EY 1.53 2.21 2.05 1.67 0.83 0.57 0.65 15.32%
DY 0.00 0.00 2.69 2.31 0.00 0.00 0.00 -
P/NAPS 1.30 1.02 1.02 1.05 0.99 1.95 2.97 -12.85%

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