[GBAY] YoY Quarter Result on 31-Dec-2005 [#4]

Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 22.66%
YoY- 6.87%
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 5,936 5,212 6,263 5,451 5,305 4,727 5,672 0.76%
PBT -1,760 639 166 803 759 219 610 -
Tax -225 -185 -226 -305 -293 161 -248 -1.60%
NP -1,985 454 -60 498 466 380 362 -
-
NP to SH -1,985 454 -60 498 466 380 362 -
-
Tax Rate - 28.95% 136.14% 37.98% 38.60% -73.52% 40.66% -
Total Cost 7,921 4,758 6,323 4,953 4,839 4,347 5,310 6.88%
-
Net Worth 50,949 52,353 49,599 50,211 48,643 47,806 36,517 5.70%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 50,949 52,353 49,599 50,211 48,643 47,806 36,517 5.70%
NOSH 40,759 40,900 39,999 41,157 40,877 40,860 18,258 14.30%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -33.44% 8.71% -0.96% 9.14% 8.78% 8.04% 6.38% -
ROE -3.90% 0.87% -0.12% 0.99% 0.96% 0.79% 0.99% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 14.56 12.74 15.66 13.24 12.98 11.57 31.06 -11.85%
EPS -4.87 1.11 -0.15 1.21 1.14 0.93 0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.28 1.24 1.22 1.19 1.17 2.00 -7.52%
Adjusted Per Share Value based on latest NOSH - 41,157
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.24 6.35 7.64 6.65 6.47 5.76 6.92 0.75%
EPS -2.42 0.55 -0.07 0.61 0.57 0.46 0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6212 0.6383 0.6048 0.6122 0.5931 0.5829 0.4452 5.70%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 1.24 1.25 1.54 1.32 2.28 2.92 6.00 -
P/RPS 8.51 9.81 9.84 9.97 17.57 25.24 19.31 -12.75%
P/EPS -25.46 112.61 -1,026.67 109.09 200.00 313.98 302.63 -
EY -3.93 0.89 -0.10 0.92 0.50 0.32 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.98 1.24 1.08 1.92 2.50 3.00 -16.85%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 27/02/08 26/02/07 20/02/06 25/02/05 27/02/04 25/04/03 -
Price 1.24 1.20 1.60 1.69 2.28 2.74 5.66 -
P/RPS 8.51 9.42 10.22 12.76 17.57 23.68 18.22 -11.90%
P/EPS -25.46 108.11 -1,066.67 139.67 200.00 294.62 285.48 -
EY -3.93 0.93 -0.09 0.72 0.50 0.34 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.94 1.29 1.39 1.92 2.34 2.83 -16.04%

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