[GBAY] YoY Quarter Result on 31-Mar-2009 [#1]

Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 142.87%
YoY- -9.85%
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 5,892 6,074 6,480 5,471 6,780 6,627 5,841 0.14%
PBT 1,027 1,036 1,019 838 1,234 1,305 1,163 -2.04%
Tax -303 -276 -62 13 -290 -375 -346 -2.18%
NP 724 760 957 851 944 930 817 -1.99%
-
NP to SH 724 760 957 851 944 930 817 -1.99%
-
Tax Rate 29.50% 26.64% 6.08% -1.55% 23.50% 28.74% 29.75% -
Total Cost 5,168 5,314 5,523 4,620 5,836 5,697 5,024 0.47%
-
Net Worth 30,230 30,127 50,409 51,611 53,766 51,565 50,497 -8.18%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 30,230 30,127 50,409 51,611 53,766 51,565 50,497 -8.18%
NOSH 19,255 19,437 39,382 39,398 41,043 40,925 41,055 -11.84%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 12.29% 12.51% 14.77% 15.55% 13.92% 14.03% 13.99% -
ROE 2.39% 2.52% 1.90% 1.65% 1.76% 1.80% 1.62% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.60 31.25 16.45 13.89 16.52 16.19 14.23 13.59%
EPS 3.76 3.91 2.43 2.16 2.30 2.27 1.99 11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.55 1.28 1.31 1.31 1.26 1.23 4.14%
Adjusted Per Share Value based on latest NOSH - 39,398
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 7.18 7.41 7.90 6.67 8.27 8.08 7.12 0.13%
EPS 0.88 0.93 1.17 1.04 1.15 1.13 1.00 -2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3686 0.3673 0.6146 0.6293 0.6556 0.6287 0.6157 -8.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.31 1.30 1.95 1.22 1.30 1.60 1.60 -
P/RPS 4.28 4.16 11.85 8.79 7.87 9.88 11.25 -14.86%
P/EPS 34.84 33.25 80.25 56.48 56.52 70.41 80.40 -12.99%
EY 2.87 3.01 1.25 1.77 1.77 1.42 1.24 14.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.84 1.52 0.93 0.99 1.27 1.30 -7.19%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 27/04/12 26/04/11 27/04/10 28/04/09 24/04/08 25/04/07 25/04/06 -
Price 1.40 1.30 2.06 1.40 1.21 1.50 1.78 -
P/RPS 4.58 4.16 12.52 10.08 7.32 9.26 12.51 -15.40%
P/EPS 37.23 33.25 84.77 64.81 52.61 66.01 89.45 -13.58%
EY 2.69 3.01 1.18 1.54 1.90 1.51 1.12 15.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.84 1.61 1.07 0.92 1.19 1.45 -7.80%

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