[GBAY] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Annualized Quarter Result
Revenue	27,120	25,252	26,720	26,168	26,508	24,593	24,438	7.18%
YoY %	7.40%	-5.49%	2.11%	-1.28%	7.79%	0.63%	-	-
Horiz. %	110.97%	103.33%	109.34%	107.08%	108.47%	100.63%	100.00%	-
PBT	4,936	4,412	5,029	4,598	5,220	3,324	4,210	11.17%
YoY %	11.88%	-12.27%	9.37%	-11.92%	57.04%	-21.05%	-	-
Horiz. %	117.24%	104.80%	119.45%	109.22%	123.99%	78.95%	100.00%	-
Tax	-1,160	-1,245	-1,412	-1,364	-1,500	-979	-1,004	10.09%
YoY %	6.83%	11.83%	-3.52%	9.07%	-53.22%	2.49%	-	-
Horiz. %	115.54%	124.00%	140.64%	135.86%	149.40%	97.51%	100.00%	-
NP	3,776	3,167	3,617	3,234	3,720	2,345	3,206	11.51%
YoY %	19.23%	-12.44%	11.84%	-13.06%	58.64%	-26.86%	-	-
Horiz. %	117.78%	98.78%	112.82%	100.87%	116.03%	73.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,776	3,167	3,617	3,234	3,720	2,345	3,206	11.51%
YoY %	19.23%	-12.44%	11.84%	-13.06%	58.64%	-26.86%	-	-
Horiz. %	117.78%	98.78%	112.82%	100.87%	116.03%	73.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.50%	28.22%	28.08%	29.67%	28.74%	29.45%	23.85%	-
YoY %	-16.73%	0.50%	-5.36%	3.24%	-2.41%	23.48%	-	-
Horiz. %	98.53%	118.32%	117.74%	124.40%	120.50%	123.48%	100.00%	-
Total Cost	23,344	22,085	23,102	22,934	22,788	22,248	21,232	6.52%
YoY %	5.70%	-4.40%	0.73%	0.64%	2.43%	4.79%	-	-
Horiz. %	109.95%	104.02%	108.81%	108.02%	107.33%	104.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	53,766	52,509	52,046	52,531	51,565	50,835	50,890	3.72%
YoY %	2.39%	0.89%	-0.92%	1.87%	1.44%	-0.11%	-	-
Horiz. %	105.65%	103.18%	102.27%	103.22%	101.33%	99.89%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	1,435	1,912	2,872	-	1,229	1,641	-
YoY %	-	-24.95%	-33.43%	0.00%	-	-25.11%	-	-
Horiz. %	-	87.45%	116.51%	175.02%	-	74.89%	100.00%	-
Div Payout %	-	45.34%	52.87%	88.83%	-	52.45%	51.19%	-
YoY %	-	-14.24%	-40.48%	0.00%	-	2.46%	-	-
Horiz. %	-	88.57%	103.28%	173.53%	-	102.46%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	53,766	52,509	52,046	52,531	51,565	50,835	50,890	3.72%
YoY %	2.39%	0.89%	-0.92%	1.87%	1.44%	-0.11%	-	-
Horiz. %	105.65%	103.18%	102.27%	103.22%	101.33%	99.89%	100.00%	-
NOSH	41,043	41,023	40,981	41,040	40,925	40,996	41,040	0.00%
YoY %	0.05%	0.10%	-0.14%	0.28%	-0.17%	-0.11%	-	-
Horiz. %	100.01%	99.96%	99.86%	100.00%	99.72%	99.89%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	13.92%	12.54%	13.54%	12.36%	14.03%	9.54%	13.12%	-
YoY %	11.00%	-7.39%	9.55%	-11.90%	47.06%	-27.29%	-	-
Horiz. %	106.10%	95.58%	103.20%	94.21%	106.94%	72.71%	100.00%	-
ROE	7.02%	6.03%	6.95%	6.16%	7.21%	4.61%	6.30%	-
YoY %	16.42%	-13.24%	12.82%	-14.56%	56.40%	-26.83%	-	-
Horiz. %	111.43%	95.71%	110.32%	97.78%	114.44%	73.17%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	66.08	61.56	65.20	63.76	64.77	59.99	59.55	7.17%
YoY %	7.34%	-5.58%	2.26%	-1.56%	7.97%	0.74%	-	-
Horiz. %	110.97%	103.38%	109.49%	107.07%	108.77%	100.74%	100.00%	-
EPS	9.20	7.72	8.83	7.88	9.08	5.72	7.81	11.52%
YoY %	19.17%	-12.57%	12.06%	-13.22%	58.74%	-26.76%	-	-
Horiz. %	117.80%	98.85%	113.06%	100.90%	116.26%	73.24%	100.00%	-
DPS	0.00	3.50	4.67	7.00	0.00	3.00	4.00	-
YoY %	0.00%	-25.05%	-33.29%	0.00%	0.00%	-25.00%	-	-
Horiz. %	0.00%	87.50%	116.75%	175.00%	0.00%	75.00%	100.00%	-
NAPS	1.31	1.28	1.27	1.28	1.26	1.24	1.24	3.72%
YoY %	2.34%	0.79%	-0.78%	1.59%	1.61%	0.00%	-	-
Horiz. %	105.65%	103.23%	102.42%	103.23%	101.61%	100.00%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 40,892
RPS	33.07	30.79	32.58	31.91	32.32	29.99	29.80	7.18%
YoY %	7.41%	-5.49%	2.10%	-1.27%	7.77%	0.64%	-	-
Horiz. %	110.97%	103.32%	109.33%	107.08%	108.46%	100.64%	100.00%	-
EPS	4.60	3.86	4.41	3.94	4.54	2.86	3.91	11.43%
YoY %	19.17%	-12.47%	11.93%	-13.22%	58.74%	-26.85%	-	-
Horiz. %	117.65%	98.72%	112.79%	100.77%	116.11%	73.15%	100.00%	-
DPS	0.00	1.75	2.33	3.50	0.00	1.50	2.00	-
YoY %	0.00%	-24.89%	-33.43%	0.00%	0.00%	-25.00%	-	-
Horiz. %	0.00%	87.50%	116.50%	175.00%	0.00%	75.00%	100.00%	-
NAPS	0.6556	0.6402	0.6346	0.6405	0.6287	0.6198	0.6205	3.73%
YoY %	2.41%	0.88%	-0.92%	1.88%	1.44%	-0.11%	-	-
Horiz. %	105.66%	103.17%	102.27%	103.22%	101.32%	99.89%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	1.30	1.25	1.44	1.78	1.60	1.54	1.35	-
P/RPS	1.97	2.03	2.21	2.79	2.47	2.57	2.27	-9.00%
YoY %	-2.96%	-8.14%	-20.79%	12.96%	-3.89%	13.22%	-	-
Horiz. %	86.78%	89.43%	97.36%	122.91%	108.81%	113.22%	100.00%	-
P/EPS	14.13	16.19	16.31	22.59	17.60	26.92	17.28	-12.54%
YoY %	-12.72%	-0.74%	-27.80%	28.35%	-34.62%	55.79%	-	-
Horiz. %	81.77%	93.69%	94.39%	130.73%	101.85%	155.79%	100.00%	-
EY	7.08	6.18	6.13	4.43	5.68	3.71	5.79	14.33%
YoY %	14.56%	0.82%	38.37%	-22.01%	53.10%	-35.92%	-	-
Horiz. %	122.28%	106.74%	105.87%	76.51%	98.10%	64.08%	100.00%	-
DY	0.00	2.80	3.24	3.93	0.00	1.95	2.96	-
YoY %	0.00%	-13.58%	-17.56%	0.00%	0.00%	-34.12%	-	-
Horiz. %	0.00%	94.59%	109.46%	132.77%	0.00%	65.88%	100.00%	-
P/NAPS	0.99	0.98	1.13	1.39	1.27	1.24	1.09	-6.20%
YoY %	1.02%	-13.27%	-18.71%	9.45%	2.42%	13.76%	-	-
Horiz. %	90.83%	89.91%	103.67%	127.52%	116.51%	113.76%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	24/04/08	27/02/08	15/11/07	28/08/07	25/04/07	26/02/07	09/11/06	-
Price	1.21	1.20	1.30	1.52	1.50	1.60	1.30	-
P/RPS	1.83	1.95	1.99	2.38	2.32	2.67	2.18	-11.00%
YoY %	-6.15%	-2.01%	-16.39%	2.59%	-13.11%	22.48%	-	-
Horiz. %	83.94%	89.45%	91.28%	109.17%	106.42%	122.48%	100.00%	-
P/EPS	13.15	15.54	14.73	19.29	16.50	27.97	16.64	-14.51%
YoY %	-15.38%	5.50%	-23.64%	16.91%	-41.01%	68.09%	-	-
Horiz. %	79.03%	93.39%	88.52%	115.93%	99.16%	168.09%	100.00%	-
EY	7.60	6.43	6.79	5.18	6.06	3.57	6.01	16.92%
YoY %	18.20%	-5.30%	31.08%	-14.52%	69.75%	-40.60%	-	-
Horiz. %	126.46%	106.99%	112.98%	86.19%	100.83%	59.40%	100.00%	-
DY	0.00	2.92	3.59	4.61	0.00	1.87	3.08	-
YoY %	0.00%	-18.66%	-22.13%	0.00%	0.00%	-39.29%	-	-
Horiz. %	0.00%	94.81%	116.56%	149.68%	0.00%	60.71%	100.00%	-
P/NAPS	0.92	0.94	1.02	1.19	1.19	1.29	1.05	-8.42%
YoY %	-2.13%	-7.84%	-14.29%	0.00%	-7.75%	22.86%	-	-
Horiz. %	87.62%	89.52%	97.14%	113.33%	113.33%	122.86%	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