[GBAY] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -13.33%
YoY- 574.69%
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 24,961 24,028 23,953 23,397 25,265 24,040 25,441 -0.31%
PBT 2,968 3,510 3,839 2,537 862 1,438 4,366 -6.22%
Tax -827 -955 -912 -911 -621 -603 -775 1.08%
NP 2,141 2,555 2,927 1,626 241 835 3,591 -8.25%
-
NP to SH 2,141 2,555 2,927 1,626 241 835 3,591 -8.25%
-
Tax Rate 27.86% 27.21% 23.76% 35.91% 72.04% 41.93% 17.75% -
Total Cost 22,820 21,473 21,026 21,771 25,024 23,205 21,850 0.72%
-
Net Worth 30,593 30,815 30,388 29,475 50,010 51,999 53,550 -8.90%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,294 2,684 2,695 3,370 2,750 1,771 - -
Div Payout % 107.18% 105.07% 92.09% 207.27% 1,141.35% 212.14% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 30,593 30,815 30,388 29,475 50,010 51,999 53,550 -8.90%
NOSH 19,120 19,140 19,233 19,391 39,378 39,393 40,878 -11.89%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 8.58% 10.63% 12.22% 6.95% 0.95% 3.47% 14.12% -
ROE 7.00% 8.29% 9.63% 5.52% 0.48% 1.61% 6.71% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 130.54 125.54 124.54 120.66 64.16 61.02 62.24 13.13%
EPS 11.20 13.35 15.22 8.39 0.61 2.12 8.78 4.13%
DPS 12.00 14.00 14.00 17.38 7.00 4.50 0.00 -
NAPS 1.60 1.61 1.58 1.52 1.27 1.32 1.31 3.38%
Adjusted Per Share Value based on latest NOSH - 19,391
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 30.43 29.30 29.20 28.53 30.80 29.31 31.02 -0.31%
EPS 2.61 3.12 3.57 1.98 0.29 1.02 4.38 -8.26%
DPS 2.80 3.27 3.29 4.11 3.35 2.16 0.00 -
NAPS 0.373 0.3757 0.3705 0.3594 0.6098 0.634 0.6529 -8.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.40 2.03 1.40 1.12 2.40 1.62 1.33 -
P/RPS 1.84 1.62 1.12 0.93 3.74 2.65 2.14 -2.48%
P/EPS 21.43 15.21 9.20 13.36 392.15 76.43 15.14 5.95%
EY 4.67 6.58 10.87 7.49 0.26 1.31 6.60 -5.59%
DY 5.00 6.90 10.00 15.52 2.92 2.78 0.00 -
P/NAPS 1.50 1.26 0.89 0.74 1.89 1.23 1.02 6.63%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 13/11/13 27/11/12 10/11/11 29/11/10 25/11/09 24/11/08 -
Price 1.97 2.10 1.40 1.17 1.40 1.72 1.34 -
P/RPS 1.51 1.67 1.12 0.97 2.18 2.82 2.15 -5.71%
P/EPS 17.59 15.73 9.20 13.95 228.75 81.15 15.25 2.40%
EY 5.68 6.36 10.87 7.17 0.44 1.23 6.56 -2.37%
DY 6.09 6.67 10.00 14.85 5.00 2.61 0.00 -
P/NAPS 1.23 1.30 0.89 0.77 1.10 1.30 1.02 3.16%

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