[GBAY] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	25,217	24,213	25,979	25,499	23,184	22,748	21,844	2.42%
YoY %	4.15%	-6.80%	1.88%	9.99%	1.92%	4.14%	-	-
Horiz. %	115.44%	110.85%	118.93%	116.73%	106.13%	104.14%	100.00%	-
PBT	959	1,477	4,613	3,554	3,529	2,999	3,312	-18.65%
YoY %	-35.07%	-67.98%	29.80%	0.71%	17.67%	-9.45%	-	-
Horiz. %	28.96%	44.60%	139.28%	107.31%	106.55%	90.55%	100.00%	-
Tax	-438	-472	-1,136	-1,107	-1,110	-857	-584	-4.67%
YoY %	7.20%	58.45%	-2.62%	0.27%	-29.52%	-46.75%	-	-
Horiz. %	75.00%	80.82%	194.52%	189.55%	190.07%	146.75%	100.00%	-
NP	521	1,005	3,477	2,447	2,419	2,142	2,728	-24.10%
YoY %	-48.16%	-71.10%	42.09%	1.16%	12.93%	-21.48%	-	-
Horiz. %	19.10%	36.84%	127.46%	89.70%	88.67%	78.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	521	1,005	3,477	2,447	2,419	2,142	2,728	-24.10%
YoY %	-48.16%	-71.10%	42.09%	1.16%	12.93%	-21.48%	-	-
Horiz. %	19.10%	36.84%	127.46%	89.70%	88.67%	78.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	45.67%	31.96%	24.63%	31.15%	31.45%	28.58%	17.63%	-
YoY %	42.90%	29.76%	-20.93%	-0.95%	10.04%	62.11%	-	-
Horiz. %	259.05%	181.28%	139.71%	176.69%	178.39%	162.11%	100.00%	-
Total Cost	24,696	23,208	22,502	23,052	20,765	20,606	19,116	4.35%
YoY %	6.41%	3.14%	-2.39%	11.01%	0.77%	7.79%	-	-
Horiz. %	129.19%	121.41%	117.71%	120.59%	108.63%	107.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	49,118	52,748	54,474	52,342	51,323	49,763	49,220	-0.03%
YoY %	-6.88%	-3.17%	4.07%	1.99%	3.13%	1.10%	-	-
Horiz. %	99.79%	107.17%	110.67%	106.34%	104.27%	101.10%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	2,750	1,771	1,436	1,230	1,231	-	-	-
YoY %	55.28%	23.33%	16.75%	-0.08%	0.00%	-	-	-
Horiz. %	223.40%	143.87%	116.65%	99.92%	100.00%	-	-	-
Div Payout %	527.96%	176.26%	41.32%	50.28%	50.92%	-	-	-
YoY %	199.53%	326.57%	-17.82%	-1.26%	0.00%	-	-	-
Horiz. %	1,036.84%	346.15%	81.15%	98.74%	100.00%	-	-	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	49,118	52,748	54,474	52,342	51,323	49,763	49,220	-0.03%
YoY %	-6.88%	-3.17%	4.07%	1.99%	3.13%	1.10%	-	-
Horiz. %	99.79%	107.17%	110.67%	106.34%	104.27%	101.10%	100.00%	-
NOSH	39,295	39,364	40,958	40,892	41,058	41,126	41,016	-0.71%
YoY %	-0.18%	-3.89%	0.16%	-0.40%	-0.17%	0.27%	-	-
Horiz. %	95.80%	95.97%	99.86%	99.70%	100.10%	100.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	2.07%	4.15%	13.38%	9.60%	10.43%	9.42%	12.49%	-
YoY %	-50.12%	-68.98%	39.38%	-7.96%	10.72%	-24.58%	-	-
Horiz. %	16.57%	33.23%	107.13%	76.86%	83.51%	75.42%	100.00%	-
ROE	1.06%	1.91%	6.38%	4.67%	4.71%	4.30%	5.54%	-
YoY %	-44.50%	-70.06%	36.62%	-0.85%	9.53%	-22.38%	-	-
Horiz. %	19.13%	34.48%	115.16%	84.30%	85.02%	77.62%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	64.17	61.51	63.43	62.36	56.47	55.31	53.26	3.15%
YoY %	4.32%	-3.03%	1.72%	10.43%	2.10%	3.85%	-	-
Horiz. %	120.48%	115.49%	119.10%	117.09%	106.03%	103.85%	100.00%	-
EPS	1.33	2.55	8.49	5.98	5.89	5.21	6.65	-23.51%
YoY %	-47.84%	-69.96%	41.97%	1.53%	13.05%	-21.65%	-	-
Horiz. %	20.00%	38.35%	127.67%	89.92%	88.57%	78.35%	100.00%	-
DPS	7.00	4.50	3.50	3.01	3.00	0.00	0.00	-
YoY %	55.56%	28.57%	16.28%	0.33%	0.00%	0.00%	-	-
Horiz. %	233.33%	150.00%	116.67%	100.33%	100.00%	-	-	-
NAPS	1.25	1.34	1.33	1.28	1.25	1.21	1.20	0.68%
YoY %	-6.72%	0.75%	3.91%	2.40%	3.31%	0.83%	-	-
Horiz. %	104.17%	111.67%	110.83%	106.67%	104.17%	100.83%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 40,892
RPS	30.75	29.52	31.68	31.09	28.27	27.74	26.63	2.42%
YoY %	4.17%	-6.82%	1.90%	9.98%	1.91%	4.17%	-	-
Horiz. %	115.47%	110.85%	118.96%	116.75%	106.16%	104.17%	100.00%	-
EPS	0.64	1.23	4.24	2.98	2.95	2.61	3.33	-24.02%
YoY %	-47.97%	-70.99%	42.28%	1.02%	13.03%	-21.62%	-	-
Horiz. %	19.22%	36.94%	127.33%	89.49%	88.59%	78.38%	100.00%	-
DPS	3.35	2.16	1.75	1.50	1.50	0.00	0.00	-
YoY %	55.09%	23.43%	16.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	223.33%	144.00%	116.67%	100.00%	100.00%	-	-	-
NAPS	0.5989	0.6431	0.6642	0.6382	0.6258	0.6067	0.6001	-0.03%
YoY %	-6.87%	-3.18%	4.07%	1.98%	3.15%	1.10%	-	-
Horiz. %	99.80%	107.17%	110.68%	106.35%	104.28%	101.10%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	2.26	1.46	1.40	1.78	1.64	1.86	2.38	-
P/RPS	3.52	2.37	2.21	2.85	2.90	3.36	4.47	-3.90%
YoY %	48.52%	7.24%	-22.46%	-1.72%	-13.69%	-24.83%	-	-
Horiz. %	78.75%	53.02%	49.44%	63.76%	64.88%	75.17%	100.00%	-
P/EPS	170.45	57.19	16.49	29.75	27.84	35.71	35.78	29.70%
YoY %	198.04%	246.82%	-44.57%	6.86%	-22.04%	-0.20%	-	-
Horiz. %	476.38%	159.84%	46.09%	83.15%	77.81%	99.80%	100.00%	-
EY	0.59	1.75	6.06	3.36	3.59	2.80	2.79	-22.80%
YoY %	-66.29%	-71.12%	80.36%	-6.41%	28.21%	0.36%	-	-
Horiz. %	21.15%	62.72%	217.20%	120.43%	128.67%	100.36%	100.00%	-
DY	3.10	3.08	2.50	1.69	1.83	0.00	0.00	-
YoY %	0.65%	23.20%	47.93%	-7.65%	0.00%	0.00%	-	-
Horiz. %	169.40%	168.31%	136.61%	92.35%	100.00%	-	-	-
P/NAPS	1.81	1.09	1.05	1.39	1.31	1.54	1.98	-1.48%
YoY %	66.06%	3.81%	-24.46%	6.11%	-14.94%	-22.22%	-	-
Horiz. %	91.41%	55.05%	53.03%	70.20%	66.16%	77.78%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	10/08/10	26/08/09	26/08/08	28/08/07	28/08/06	19/08/05	26/08/04	-
Price	2.28	1.60	1.36	1.52	1.50	1.85	2.36	-
P/RPS	3.55	2.60	2.14	2.44	2.66	3.34	4.43	-3.62%
YoY %	36.54%	21.50%	-12.30%	-8.27%	-20.36%	-24.60%	-	-
Horiz. %	80.14%	58.69%	48.31%	55.08%	60.05%	75.40%	100.00%	-
P/EPS	171.96	62.67	16.02	25.40	25.46	35.52	35.48	30.07%
YoY %	174.39%	291.20%	-36.93%	-0.24%	-28.32%	0.11%	-	-
Horiz. %	484.67%	176.63%	45.15%	71.59%	71.76%	100.11%	100.00%	-
EY	0.58	1.60	6.24	3.94	3.93	2.82	2.82	-23.16%
YoY %	-63.75%	-74.36%	58.38%	0.25%	39.36%	0.00%	-	-
Horiz. %	20.57%	56.74%	221.28%	139.72%	139.36%	100.00%	100.00%	-
DY	3.07	2.81	2.57	1.98	2.00	0.00	0.00	-
YoY %	9.25%	9.34%	29.80%	-1.00%	0.00%	0.00%	-	-
Horiz. %	153.50%	140.50%	128.50%	99.00%	100.00%	-	-	-
P/NAPS	1.82	1.19	1.02	1.19	1.20	1.53	1.97	-1.31%
YoY %	52.94%	16.67%	-14.29%	-0.83%	-21.57%	-22.34%	-	-
Horiz. %	92.39%	60.41%	51.78%	60.41%	60.91%	77.66%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos