[GCB] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Cumulative Result
Revenue	105,544	379,780	271,232	179,766	91,113	412,695	310,699	-51.34%
YoY %	-72.21%	40.02%	50.88%	97.30%	-77.92%	32.83%	-	-
Horiz. %	33.97%	122.23%	87.30%	57.86%	29.33%	132.83%	100.00%	-
PBT	5,537	20,910	14,692	9,647	4,480	20,056	15,699	-50.11%
YoY %	-73.52%	42.32%	52.30%	115.33%	-77.66%	27.75%	-	-
Horiz. %	35.27%	133.19%	93.59%	61.45%	28.54%	127.75%	100.00%	-
Tax	-655	-3,079	-1,876	-1,095	-560	-3,019	-1,721	-47.51%
YoY %	78.73%	-64.13%	-71.32%	-95.54%	81.45%	-75.42%	-	-
Horiz. %	38.06%	178.91%	109.01%	63.63%	32.54%	175.42%	100.00%	-
NP	4,882	17,831	12,816	8,552	3,920	17,037	13,978	-50.43%
YoY %	-72.62%	39.13%	49.86%	118.16%	-76.99%	21.88%	-	-
Horiz. %	34.93%	127.56%	91.69%	61.18%	28.04%	121.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,003	17,561	12,656	8,411	3,920	17,037	13,978	-49.62%
YoY %	-71.51%	38.76%	50.47%	114.57%	-76.99%	21.88%	-	-
Horiz. %	35.79%	125.63%	90.54%	60.17%	28.04%	121.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.83%	14.73%	12.77%	11.35%	12.50%	15.05%	10.96%	-
YoY %	-19.69%	15.35%	12.51%	-9.20%	-16.94%	37.32%	-	-
Horiz. %	107.94%	134.40%	116.51%	103.56%	114.05%	137.32%	100.00%	-
Total Cost	100,662	361,949	258,416	171,214	87,193	395,658	296,721	-51.39%
YoY %	-72.19%	40.06%	50.93%	96.36%	-77.96%	33.34%	-	-
Horiz. %	33.92%	121.98%	87.09%	57.70%	29.39%	133.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,469	88,246	85,782	88,724	83,365	72,858	73,368	17.53%
YoY %	5.92%	2.87%	-3.32%	6.43%	14.42%	-0.70%	-	-
Horiz. %	127.40%	120.28%	116.92%	120.93%	113.63%	99.30%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	-	10,314	4,803	2,403	-	7,098	2,791	-
YoY %	-	114.74%	99.88%	0.00%	-	154.32%	-	-
Horiz. %	-	369.54%	172.09%	86.10%	-	254.32%	100.00%	-
Div Payout %	-	58.73%	37.95%	28.57%	-	41.67%	19.97%	-
YoY %	-	54.76%	32.83%	0.00%	-	108.66%	-	-
Horiz. %	-	294.09%	190.04%	143.06%	-	208.66%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	93,469	88,246	85,782	88,724	83,365	72,858	73,368	17.53%
YoY %	5.92%	2.87%	-3.32%	6.43%	14.42%	-0.70%	-	-
Horiz. %	127.40%	120.28%	116.92%	120.93%	113.63%	99.30%	100.00%	-
NOSH	240,528	239,864	240,151	240,314	237,575	215,113	214,715	7.86%
YoY %	0.28%	-0.12%	-0.07%	1.15%	10.44%	0.19%	-	-
Horiz. %	112.02%	111.71%	111.85%	111.92%	110.65%	100.19%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	4.63%	4.70%	4.73%	4.76%	4.30%	4.13%	4.50%	-
YoY %	-1.49%	-0.63%	-0.63%	10.70%	4.12%	-8.22%	-	-
Horiz. %	102.89%	104.44%	105.11%	105.78%	95.56%	91.78%	100.00%	-
ROE	5.35%	19.90%	14.75%	9.48%	4.70%	23.38%	19.05%	-
YoY %	-73.12%	34.92%	55.59%	101.70%	-79.90%	22.73%	-	-
Horiz. %	28.08%	104.46%	77.43%	49.76%	24.67%	122.73%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	43.88	158.33	112.94	74.80	38.35	191.85	144.70	-54.89%
YoY %	-72.29%	40.19%	50.99%	95.05%	-80.01%	32.58%	-	-
Horiz. %	30.32%	109.42%	78.05%	51.69%	26.50%	132.58%	100.00%	-
EPS	2.08	7.32	5.27	3.50	1.65	7.92	6.51	-53.29%
YoY %	-71.58%	38.90%	50.57%	112.12%	-79.17%	21.66%	-	-
Horiz. %	31.95%	112.44%	80.95%	53.76%	25.35%	121.66%	100.00%	-
DPS	0.00	4.30	2.00	1.00	0.00	3.30	1.30	-
YoY %	0.00%	115.00%	100.00%	0.00%	0.00%	153.85%	-	-
Horiz. %	0.00%	330.77%	153.85%	76.92%	0.00%	253.85%	100.00%	-
NAPS	0.3886	0.3679	0.3572	0.3692	0.3509	0.3387	0.3417	8.96%
YoY %	5.63%	3.00%	-3.25%	5.22%	3.60%	-0.88%	-	-
Horiz. %	113.73%	107.67%	104.54%	108.05%	102.69%	99.12%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 239,731
RPS	8.98	32.32	23.09	15.30	7.75	35.13	26.44	-51.35%
YoY %	-72.22%	39.97%	50.92%	97.42%	-77.94%	32.87%	-	-
Horiz. %	33.96%	122.24%	87.33%	57.87%	29.31%	132.87%	100.00%	-
EPS	0.43	1.49	1.08	0.72	0.33	1.45	1.19	-49.29%
YoY %	-71.14%	37.96%	50.00%	118.18%	-77.24%	21.85%	-	-
Horiz. %	36.13%	125.21%	90.76%	60.50%	27.73%	121.85%	100.00%	-
DPS	0.00	0.88	0.41	0.20	0.00	0.60	0.24	-
YoY %	0.00%	114.63%	105.00%	0.00%	0.00%	150.00%	-	-
Horiz. %	0.00%	366.67%	170.83%	83.33%	0.00%	250.00%	100.00%	-
NAPS	0.0796	0.0751	0.073	0.0755	0.071	0.062	0.0624	17.63%
YoY %	5.99%	2.88%	-3.31%	6.34%	14.52%	-0.64%	-	-
Horiz. %	127.56%	120.35%	116.99%	120.99%	113.78%	99.36%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	0.40	0.32	0.29	0.31	0.31	0.32	0.31	-
P/RPS	0.91	0.20	0.26	0.41	0.81	0.17	0.21	166.03%
YoY %	355.00%	-23.08%	-36.59%	-49.38%	376.47%	-19.05%	-	-
Horiz. %	433.33%	95.24%	123.81%	195.24%	385.71%	80.95%	100.00%	-
P/EPS	19.23	4.37	5.50	8.86	18.79	4.04	4.76	153.87%
YoY %	340.05%	-20.55%	-37.92%	-52.85%	365.10%	-15.13%	-	-
Horiz. %	403.99%	91.81%	115.55%	186.13%	394.75%	84.87%	100.00%	-
EY	5.20	22.88	18.17	11.29	5.32	24.75	21.00	-60.60%
YoY %	-77.27%	25.92%	60.94%	112.22%	-78.51%	17.86%	-	-
Horiz. %	24.76%	108.95%	86.52%	53.76%	25.33%	117.86%	100.00%	-
DY	0.00	13.44	6.90	3.23	0.00	10.31	4.19	-
YoY %	0.00%	94.78%	113.62%	0.00%	0.00%	146.06%	-	-
Horiz. %	0.00%	320.76%	164.68%	77.09%	0.00%	246.06%	100.00%	-
P/NAPS	1.03	0.87	0.81	0.84	0.88	0.94	0.91	8.61%
YoY %	18.39%	7.41%	-3.57%	-4.55%	-6.38%	3.30%	-	-
Horiz. %	113.19%	95.60%	89.01%	92.31%	96.70%	103.30%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	18/05/07	26/02/07	22/11/06	29/08/06	23/05/06	08/03/06	22/11/05	-
Price	0.38	0.45	0.33	0.28	0.30	0.32	0.32	-
P/RPS	0.87	0.28	0.29	0.37	0.78	0.17	0.22	150.28%
YoY %	210.71%	-3.45%	-21.62%	-52.56%	358.82%	-22.73%	-	-
Horiz. %	395.45%	127.27%	131.82%	168.18%	354.55%	77.27%	100.00%	-
P/EPS	18.27	6.15	6.26	8.00	18.18	4.04	4.92	139.99%
YoY %	197.07%	-1.76%	-21.75%	-56.00%	350.00%	-17.89%	-	-
Horiz. %	371.34%	125.00%	127.24%	162.60%	369.51%	82.11%	100.00%	-
EY	5.47	16.27	15.97	12.50	5.50	24.75	20.34	-58.36%
YoY %	-66.38%	1.88%	27.76%	127.27%	-77.78%	21.68%	-	-
Horiz. %	26.89%	79.99%	78.52%	61.46%	27.04%	121.68%	100.00%	-
DY	0.00	9.56	6.06	3.57	0.00	10.31	4.06	-
YoY %	0.00%	57.76%	69.75%	0.00%	0.00%	153.94%	-	-
Horiz. %	0.00%	235.47%	149.26%	87.93%	0.00%	253.94%	100.00%	-
P/NAPS	0.98	1.22	0.92	0.76	0.85	0.94	0.94	2.81%
YoY %	-19.67%	32.61%	21.05%	-10.59%	-9.57%	0.00%	-	-
Horiz. %	104.26%	129.79%	97.87%	80.85%	90.43%	100.00%	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