[GBAY] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Cumulative Result
Revenue	25,066	19,116	12,824	6,480	24,253	18,103	11,859	64.47%
YoY %	31.13%	49.06%	97.90%	-73.28%	33.97%	52.65%	-	-
Horiz. %	211.37%	161.19%	108.14%	54.64%	204.51%	152.65%	100.00%	-
PBT	3,184	3,160	2,071	1,019	901	3,198	2,011	35.73%
YoY %	0.76%	52.58%	103.24%	13.10%	-71.83%	59.03%	-	-
Horiz. %	158.33%	157.14%	102.98%	50.67%	44.80%	159.03%	100.00%	-
Tax	-765	-551	-221	-62	-447	-377	-231	121.69%
YoY %	-38.84%	-149.32%	-256.45%	86.13%	-18.57%	-63.20%	-	-
Horiz. %	331.17%	238.53%	95.67%	26.84%	193.51%	163.20%	100.00%	-
NP	2,419	2,609	1,850	957	454	2,821	1,780	22.62%
YoY %	-7.28%	41.03%	93.31%	110.79%	-83.91%	58.48%	-	-
Horiz. %	135.90%	146.57%	103.93%	53.76%	25.51%	158.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,419	2,609	1,850	957	454	2,821	1,780	22.62%
YoY %	-7.28%	41.03%	93.31%	110.79%	-83.91%	58.48%	-	-
Horiz. %	135.90%	146.57%	103.93%	53.76%	25.51%	158.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.03%	17.44%	10.67%	6.08%	49.61%	11.79%	11.49%	-
YoY %	37.79%	63.45%	75.49%	-87.74%	320.78%	2.61%	-	-
Horiz. %	209.14%	151.78%	92.86%	52.92%	431.77%	102.61%	100.00%	-
Total Cost	22,647	16,507	10,974	5,523	23,799	15,282	10,079	71.29%
YoY %	37.20%	50.42%	98.70%	-76.79%	55.73%	51.62%	-	-
Horiz. %	224.69%	163.78%	108.88%	54.80%	236.12%	151.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	54,517	49,976	49,202	50,409	49,742	51,934	52,769	2.19%
YoY %	9.09%	1.57%	-2.39%	1.34%	-4.22%	-1.58%	-	-
Horiz. %	103.31%	94.71%	93.24%	95.53%	94.26%	98.42%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	3,971	2,754	2,755	-	1,776	1,770	1,772	70.99%
YoY %	44.19%	-0.04%	0.00%	-	0.34%	-0.11%	-	-
Horiz. %	224.10%	155.42%	155.47%	-	100.23%	99.89%	100.00%	-
Div Payout %	164.18%	105.58%	148.94%	-	391.30%	62.76%	99.56%	-
YoY %	55.50%	-29.11%	0.00%	-	523.49%	-36.96%	-	-
Horiz. %	164.91%	106.05%	149.60%	-	393.03%	63.04%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	54,517	49,976	49,202	50,409	49,742	51,934	52,769	2.19%
YoY %	9.09%	1.57%	-2.39%	1.34%	-4.22%	-1.58%	-	-
Horiz. %	103.31%	94.71%	93.24%	95.53%	94.26%	98.42%	100.00%	-
NOSH	36,104	39,351	39,361	39,382	39,478	39,344	39,380	-5.61%
YoY %	-8.25%	-0.03%	-0.05%	-0.24%	0.34%	-0.09%	-	-
Horiz. %	91.68%	99.93%	99.95%	100.01%	100.25%	99.91%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	9.65%	13.65%	14.43%	14.77%	1.87%	15.58%	15.01%	-
YoY %	-29.30%	-5.41%	-2.30%	689.84%	-88.00%	3.80%	-	-
Horiz. %	64.29%	90.94%	96.14%	98.40%	12.46%	103.80%	100.00%	-
ROE	4.44%	5.22%	3.76%	1.90%	0.91%	5.43%	3.37%	-
YoY %	-14.94%	38.83%	97.89%	108.79%	-83.24%	61.13%	-	-
Horiz. %	131.75%	154.90%	111.57%	56.38%	27.00%	161.13%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	69.43	48.58	32.58	16.45	61.43	46.01	30.11	74.27%
YoY %	42.92%	49.11%	98.05%	-73.22%	33.51%	52.81%	-	-
Horiz. %	230.59%	161.34%	108.20%	54.63%	204.02%	152.81%	100.00%	-
EPS	6.70	6.63	4.70	2.43	1.15	7.17	4.52	29.91%
YoY %	1.06%	41.06%	93.42%	111.30%	-83.96%	58.63%	-	-
Horiz. %	148.23%	146.68%	103.98%	53.76%	25.44%	158.63%	100.00%	-
DPS	11.00	7.00	7.00	0.00	4.50	4.50	4.50	81.16%
YoY %	57.14%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	244.44%	155.56%	155.56%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.51	1.27	1.25	1.28	1.26	1.32	1.34	8.26%
YoY %	18.90%	1.60%	-2.34%	1.59%	-4.55%	-1.49%	-	-
Horiz. %	112.69%	94.78%	93.28%	95.52%	94.03%	98.51%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 39,382
RPS	30.56	23.31	15.64	7.90	29.57	22.07	14.46	64.46%
YoY %	31.10%	49.04%	97.97%	-73.28%	33.98%	52.63%	-	-
Horiz. %	211.34%	161.20%	108.16%	54.63%	204.50%	152.63%	100.00%	-
EPS	2.95	3.18	2.26	1.17	0.55	3.44	2.17	22.64%
YoY %	-7.23%	40.71%	93.16%	112.73%	-84.01%	58.53%	-	-
Horiz. %	135.94%	146.54%	104.15%	53.92%	25.35%	158.53%	100.00%	-
DPS	4.84	3.36	3.36	0.00	2.17	2.16	2.16	70.98%
YoY %	44.05%	0.00%	0.00%	0.00%	0.46%	0.00%	-	-
Horiz. %	224.07%	155.56%	155.56%	0.00%	100.46%	100.00%	100.00%	-
NAPS	0.6647	0.6093	0.5999	0.6146	0.6065	0.6332	0.6434	2.18%
YoY %	9.09%	1.57%	-2.39%	1.34%	-4.22%	-1.59%	-	-
Horiz. %	103.31%	94.70%	93.24%	95.52%	94.26%	98.41%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.40	2.40	2.26	1.95	1.68	1.62	1.46	-
P/RPS	2.02	4.94	6.94	11.85	2.73	3.52	4.85	-44.14%
YoY %	-59.11%	-28.82%	-41.43%	334.07%	-22.44%	-27.42%	-	-
Horiz. %	41.65%	101.86%	143.09%	244.33%	56.29%	72.58%	100.00%	-
P/EPS	20.90	36.20	48.09	80.25	146.09	22.59	32.30	-25.13%
YoY %	-42.27%	-24.72%	-40.07%	-45.07%	546.70%	-30.06%	-	-
Horiz. %	64.71%	112.07%	148.89%	248.45%	452.29%	69.94%	100.00%	-
EY	4.79	2.76	2.08	1.25	0.68	4.43	3.10	33.54%
YoY %	73.55%	32.69%	66.40%	83.82%	-84.65%	42.90%	-	-
Horiz. %	154.52%	89.03%	67.10%	40.32%	21.94%	142.90%	100.00%	-
DY	7.86	2.92	3.10	0.00	2.68	2.78	3.08	86.42%
YoY %	169.18%	-5.81%	0.00%	0.00%	-3.60%	-9.74%	-	-
Horiz. %	255.19%	94.81%	100.65%	0.00%	87.01%	90.26%	100.00%	-
P/NAPS	0.93	1.89	1.81	1.52	1.33	1.23	1.09	-10.01%
YoY %	-50.79%	4.42%	19.08%	14.29%	8.13%	12.84%	-	-
Horiz. %	85.32%	173.39%	166.06%	139.45%	122.02%	112.84%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	24/02/11	29/11/10	10/08/10	27/04/10	24/02/10	25/11/09	26/08/09	-
Price	1.25	1.40	2.28	2.06	2.30	1.72	1.60	-
P/RPS	1.80	2.88	7.00	12.52	3.74	3.74	5.31	-51.28%
YoY %	-37.50%	-58.86%	-44.09%	234.76%	0.00%	-29.57%	-	-
Horiz. %	33.90%	54.24%	131.83%	235.78%	70.43%	70.43%	100.00%	-
P/EPS	18.66	21.12	48.51	84.77	200.00	23.99	35.40	-34.67%
YoY %	-11.65%	-56.46%	-42.77%	-57.61%	733.68%	-32.23%	-	-
Horiz. %	52.71%	59.66%	137.03%	239.46%	564.97%	67.77%	100.00%	-
EY	5.36	4.74	2.06	1.18	0.50	4.17	2.82	53.26%
YoY %	13.08%	130.10%	74.58%	136.00%	-88.01%	47.87%	-	-
Horiz. %	190.07%	168.09%	73.05%	41.84%	17.73%	147.87%	100.00%	-
DY	8.80	5.00	3.07	0.00	1.96	2.62	2.81	113.60%
YoY %	76.00%	62.87%	0.00%	0.00%	-25.19%	-6.76%	-	-
Horiz. %	313.17%	177.94%	109.25%	0.00%	69.75%	93.24%	100.00%	-
P/NAPS	0.83	1.10	1.82	1.61	1.83	1.30	1.19	-21.30%
YoY %	-24.55%	-39.56%	13.04%	-12.02%	40.77%	9.24%	-	-
Horiz. %	69.75%	92.44%	152.94%	135.29%	153.78%	109.24%	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