[GOB] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -130.38%
YoY- -25.6%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 122,288 74,672 77,352 100,792 92,912 86,155 98,689 15.41%
PBT 56 -41,287 -13,584 -2,136 -392 -46,565 -33,625 -
Tax 1,540 4,857 -893 -3,172 -1,912 1,383 601 87.57%
NP 1,596 -36,430 -14,477 -5,308 -2,304 -45,182 -33,024 -
-
NP to SH 1,596 -36,430 -14,477 -5,308 -2,304 -45,182 -33,024 -
-
Tax Rate -2,750.00% - - - - - - -
Total Cost 120,692 111,102 91,829 106,100 95,216 131,337 131,713 -5.67%
-
Net Worth 179,549 181,913 208,982 215,495 221,183 204,777 219,093 -12.45%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 179,549 181,913 208,982 215,495 221,183 204,777 219,093 -12.45%
NOSH 221,666 227,391 227,154 226,837 230,400 213,309 208,660 4.12%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.31% -48.79% -18.72% -5.27% -2.48% -52.44% -33.46% -
ROE 0.89% -20.03% -6.93% -2.46% -1.04% -22.06% -15.07% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 55.17 32.84 34.05 44.43 40.33 40.39 47.30 10.83%
EPS 0.72 -16.02 -6.37 -2.34 -1.00 -21.18 -15.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.92 0.95 0.96 0.96 1.05 -15.92%
Adjusted Per Share Value based on latest NOSH - 228,351
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 26.90 16.42 17.01 22.17 20.43 18.95 21.71 15.40%
EPS 0.35 -8.01 -3.18 -1.17 -0.51 -9.94 -7.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3949 0.4001 0.4596 0.474 0.4865 0.4504 0.4819 -12.46%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.40 0.41 0.49 0.55 0.34 0.32 -
P/RPS 0.69 1.22 1.20 1.10 1.36 0.84 0.68 0.98%
P/EPS 52.78 -2.50 -6.43 -20.94 -55.00 -1.61 -2.02 -
EY 1.89 -40.05 -15.54 -4.78 -1.82 -62.30 -49.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.45 0.52 0.57 0.35 0.30 35.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 20/05/10 03/02/10 30/11/09 19/08/09 25/05/09 19/02/09 -
Price 0.43 0.38 0.43 0.38 0.50 0.62 0.35 -
P/RPS 0.78 1.16 1.26 0.86 1.24 1.54 0.74 3.58%
P/EPS 59.72 -2.37 -6.75 -16.24 -50.00 -2.93 -2.21 -
EY 1.67 -42.16 -14.82 -6.16 -2.00 -34.16 -45.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.48 0.47 0.40 0.52 0.65 0.33 37.26%

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