[GBAY] YoY Quarter Result on 31-Mar-2011 [#1]

Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 500.0%
YoY- -20.59%
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 6,463 6,561 5,892 6,074 6,480 5,471 6,780 -0.79%
PBT 851 1,153 1,027 1,036 1,019 838 1,234 -6.00%
Tax -248 -292 -303 -276 -62 13 -290 -2.57%
NP 603 861 724 760 957 851 944 -7.19%
-
NP to SH 603 861 724 760 957 851 944 -7.19%
-
Tax Rate 29.14% 25.33% 29.50% 26.64% 6.08% -1.55% 23.50% -
Total Cost 5,860 5,700 5,168 5,314 5,523 4,620 5,836 0.06%
-
Net Worth 31,202 30,873 30,230 30,127 50,409 51,611 53,766 -8.66%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 31,202 30,873 30,230 30,127 50,409 51,611 53,766 -8.66%
NOSH 19,142 19,175 19,255 19,437 39,382 39,398 41,043 -11.93%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 9.33% 13.12% 12.29% 12.51% 14.77% 15.55% 13.92% -
ROE 1.93% 2.79% 2.39% 2.52% 1.90% 1.65% 1.76% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 33.76 34.21 30.60 31.25 16.45 13.89 16.52 12.64%
EPS 3.15 4.49 3.76 3.91 2.43 2.16 2.30 5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.61 1.57 1.55 1.28 1.31 1.31 3.70%
Adjusted Per Share Value based on latest NOSH - 19,437
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 7.88 8.00 7.18 7.41 7.90 6.67 8.27 -0.80%
EPS 0.74 1.05 0.88 0.93 1.17 1.04 1.15 -7.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3804 0.3764 0.3686 0.3673 0.6146 0.6293 0.6556 -8.66%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.95 1.58 1.31 1.30 1.95 1.22 1.30 -
P/RPS 5.78 4.62 4.28 4.16 11.85 8.79 7.87 -5.01%
P/EPS 61.90 35.19 34.84 33.25 80.25 56.48 56.52 1.52%
EY 1.62 2.84 2.87 3.01 1.25 1.77 1.77 -1.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.98 0.83 0.84 1.52 0.93 0.99 3.25%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/04/14 25/04/13 27/04/12 26/04/11 27/04/10 28/04/09 24/04/08 -
Price 2.05 1.65 1.40 1.30 2.06 1.40 1.21 -
P/RPS 6.07 4.82 4.58 4.16 12.52 10.08 7.32 -3.07%
P/EPS 65.08 36.75 37.23 33.25 84.77 64.81 52.61 3.60%
EY 1.54 2.72 2.69 3.01 1.18 1.54 1.90 -3.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.02 0.89 0.84 1.61 1.07 0.92 5.37%

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