[GBAY] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.95%
YoY- -14.05%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 5,583 5,561 6,292 6,244 6,417 6,955 6,152 -1.60%
PBT 835 706 1,090 1,187 1,226 1,473 1,088 -4.31%
Tax -208 -196 -330 -147 -16 -377 -198 0.82%
NP 627 510 760 1,040 1,210 1,096 890 -5.66%
-
NP to SH 627 510 760 1,040 1,210 1,096 890 -5.66%
-
Tax Rate 24.91% 27.76% 30.28% 12.38% 1.31% 25.59% 18.20% -
Total Cost 4,956 5,051 5,532 5,204 5,207 5,859 5,262 -0.99%
-
Net Worth 30,388 29,475 50,010 51,999 53,550 52,131 50,857 -8.21%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 1,436 1,230 -
Div Payout % - - - - - 131.09% 138.25% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 30,388 29,475 50,010 51,999 53,550 52,131 50,857 -8.21%
NOSH 19,233 19,391 39,378 39,393 40,878 41,048 41,013 -11.84%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.23% 9.17% 12.08% 16.66% 18.86% 15.76% 14.47% -
ROE 2.06% 1.73% 1.52% 2.00% 2.26% 2.10% 1.75% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.03 28.68 15.98 15.85 15.70 16.94 15.00 11.62%
EPS 3.26 2.63 1.93 2.64 2.96 2.67 2.17 7.01%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.00 -
NAPS 1.58 1.52 1.27 1.32 1.31 1.27 1.24 4.11%
Adjusted Per Share Value based on latest NOSH - 39,393
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.81 6.78 7.67 7.61 7.82 8.48 7.50 -1.59%
EPS 0.76 0.62 0.93 1.27 1.48 1.34 1.09 -5.82%
DPS 0.00 0.00 0.00 0.00 0.00 1.75 1.50 -
NAPS 0.3705 0.3594 0.6098 0.634 0.6529 0.6356 0.6201 -8.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.40 1.12 2.40 1.62 1.33 1.44 1.35 -
P/RPS 4.82 3.91 15.02 10.22 8.47 8.50 9.00 -9.87%
P/EPS 42.94 42.59 124.35 61.36 44.93 53.93 62.21 -5.98%
EY 2.33 2.35 0.80 1.63 2.23 1.85 1.61 6.34%
DY 0.00 0.00 0.00 0.00 0.00 2.43 2.22 -
P/NAPS 0.89 0.74 1.89 1.23 1.02 1.13 1.09 -3.31%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 10/11/11 29/11/10 25/11/09 24/11/08 15/11/07 09/11/06 -
Price 1.40 1.17 1.40 1.72 1.34 1.30 1.30 -
P/RPS 4.82 4.08 8.76 10.85 8.54 7.67 8.67 -9.31%
P/EPS 42.94 44.49 72.54 65.15 45.27 48.69 59.91 -5.39%
EY 2.33 2.25 1.38 1.53 2.21 2.05 1.67 5.70%
DY 0.00 0.00 0.00 0.00 0.00 2.69 2.31 -
P/NAPS 0.89 0.77 1.10 1.30 1.02 1.02 1.05 -2.71%

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