[GOB] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -4163.46%
YoY- -54.23%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 92,912 86,155 98,689 119,096 113,320 108,974 91,949 0.69%
PBT -392 -46,565 -33,625 -3,334 3,344 -34,916 -6,808 -85.11%
Tax -1,912 1,383 601 -892 -3,240 6,112 1,844 -
NP -2,304 -45,182 -33,024 -4,226 104 -28,804 -4,964 -40.08%
-
NP to SH -2,304 -45,182 -33,024 -4,226 104 -28,804 -4,964 -40.08%
-
Tax Rate - - - - 96.89% - - -
Total Cost 95,216 131,337 131,713 123,322 113,216 137,778 96,913 -1.17%
-
Net Worth 221,183 204,777 219,093 224,995 301,599 224,497 183,851 13.12%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - 1,605 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 221,183 204,777 219,093 224,995 301,599 224,497 183,851 13.12%
NOSH 230,400 213,309 208,660 195,648 260,000 163,866 153,209 31.29%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -2.48% -52.44% -33.46% -3.55% 0.09% -26.43% -5.40% -
ROE -1.04% -22.06% -15.07% -1.88% 0.03% -12.83% -2.70% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 40.33 40.39 47.30 60.87 43.58 66.50 60.02 -23.30%
EPS -1.00 -21.18 -15.83 -2.16 0.04 -17.58 -3.24 -54.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.98 0.00 -
NAPS 0.96 0.96 1.05 1.15 1.16 1.37 1.20 -13.83%
Adjusted Per Share Value based on latest NOSH - 205,673
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 20.43 18.95 21.71 26.19 24.92 23.97 20.22 0.69%
EPS -0.51 -9.94 -7.26 -0.93 0.02 -6.34 -1.09 -39.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.35 0.00 -
NAPS 0.4865 0.4504 0.4819 0.4948 0.6633 0.4938 0.4044 13.12%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.55 0.34 0.32 0.45 0.44 0.87 2.10 -
P/RPS 1.36 0.84 0.68 0.74 1.01 1.31 3.50 -46.78%
P/EPS -55.00 -1.61 -2.02 -20.83 1,100.00 -4.95 -64.81 -10.37%
EY -1.82 -62.30 -49.46 -4.80 0.09 -20.20 -1.54 11.79%
DY 0.00 0.00 0.00 0.00 0.00 1.13 0.00 -
P/NAPS 0.57 0.35 0.30 0.39 0.38 0.64 1.75 -52.69%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 25/05/09 19/02/09 13/11/08 28/08/08 29/05/08 21/02/08 -
Price 0.50 0.62 0.35 0.43 0.47 0.64 1.75 -
P/RPS 1.24 1.54 0.74 0.71 1.08 0.96 2.92 -43.53%
P/EPS -50.00 -2.93 -2.21 -19.91 1,175.00 -3.64 -54.01 -5.01%
EY -2.00 -34.16 -45.22 -5.02 0.09 -27.47 -1.85 5.33%
DY 0.00 0.00 0.00 0.00 0.00 1.53 0.00 -
P/NAPS 0.52 0.65 0.33 0.37 0.41 0.47 1.46 -49.78%

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