[GBAY] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 9.31%
YoY- 42.09%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 24,128 25,217 24,213 25,979 25,499 23,184 22,748 0.98%
PBT 2,921 959 1,477 4,613 3,554 3,529 2,999 -0.43%
Tax -1,045 -438 -472 -1,136 -1,107 -1,110 -857 3.35%
NP 1,876 521 1,005 3,477 2,447 2,419 2,142 -2.18%
-
NP to SH 1,876 521 1,005 3,477 2,447 2,419 2,142 -2.18%
-
Tax Rate 35.78% 45.67% 31.96% 24.63% 31.15% 31.45% 28.58% -
Total Cost 22,252 24,696 23,208 22,502 23,052 20,765 20,606 1.28%
-
Net Worth 29,042 49,118 52,748 54,474 52,342 51,323 49,763 -8.58%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 3,370 2,750 1,771 1,436 1,230 1,231 - -
Div Payout % 179.64% 527.96% 176.26% 41.32% 50.28% 50.92% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 29,042 49,118 52,748 54,474 52,342 51,323 49,763 -8.58%
NOSH 19,361 39,295 39,364 40,958 40,892 41,058 41,126 -11.79%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 7.78% 2.07% 4.15% 13.38% 9.60% 10.43% 9.42% -
ROE 6.46% 1.06% 1.91% 6.38% 4.67% 4.71% 4.30% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 124.62 64.17 61.51 63.43 62.36 56.47 55.31 14.49%
EPS 9.69 1.33 2.55 8.49 5.98 5.89 5.21 10.89%
DPS 17.41 7.00 4.50 3.50 3.01 3.00 0.00 -
NAPS 1.50 1.25 1.34 1.33 1.28 1.25 1.21 3.64%
Adjusted Per Share Value based on latest NOSH - 40,958
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 29.42 30.75 29.52 31.68 31.09 28.27 27.74 0.98%
EPS 2.29 0.64 1.23 4.24 2.98 2.95 2.61 -2.15%
DPS 4.11 3.35 2.16 1.75 1.50 1.50 0.00 -
NAPS 0.3541 0.5989 0.6431 0.6642 0.6382 0.6258 0.6067 -8.57%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.32 2.26 1.46 1.40 1.78 1.64 1.86 -
P/RPS 1.06 3.52 2.37 2.21 2.85 2.90 3.36 -17.48%
P/EPS 13.62 170.45 57.19 16.49 29.75 27.84 35.71 -14.83%
EY 7.34 0.59 1.75 6.06 3.36 3.59 2.80 17.41%
DY 13.19 3.10 3.08 2.50 1.69 1.83 0.00 -
P/NAPS 0.88 1.81 1.09 1.05 1.39 1.31 1.54 -8.90%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 10/08/10 26/08/09 26/08/08 28/08/07 28/08/06 19/08/05 -
Price 1.17 2.28 1.60 1.36 1.52 1.50 1.85 -
P/RPS 0.94 3.55 2.60 2.14 2.44 2.66 3.34 -19.03%
P/EPS 12.08 171.96 62.67 16.02 25.40 25.46 35.52 -16.44%
EY 8.28 0.58 1.60 6.24 3.94 3.93 2.82 19.65%
DY 14.88 3.07 2.81 2.57 1.98 2.00 0.00 -
P/NAPS 0.78 1.82 1.19 1.02 1.19 1.20 1.53 -10.61%

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