[GOB] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- -171.75%
YoY- -250.42%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 59,548 28,330 108,974 68,962 48,266 19,346 74,747 -14.02%
PBT -1,667 836 -34,916 -5,106 -2,955 1,284 7,185 -
Tax -446 -810 6,112 1,383 1,585 -709 -3,629 -75.18%
NP -2,113 26 -28,804 -3,723 -1,370 575 3,556 -
-
NP to SH -2,113 26 -28,804 -3,723 -1,370 575 3,556 -
-
Tax Rate - 96.89% - - - 55.22% 50.51% -
Total Cost 61,661 28,304 137,778 72,685 49,636 18,771 71,191 -9.11%
-
Net Worth 224,995 301,599 224,497 183,851 182,164 184,605 183,051 14.70%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 1,605 - - - - -
Div Payout % - - 0.00% - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 224,995 301,599 224,497 183,851 182,164 184,605 183,051 14.70%
NOSH 195,648 260,000 163,866 153,209 150,549 151,315 150,042 19.29%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -3.55% 0.09% -26.43% -5.40% -2.84% 2.97% 4.76% -
ROE -0.94% 0.01% -12.83% -2.03% -0.75% 0.31% 1.94% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 30.44 10.90 66.50 45.01 32.06 12.79 49.82 -27.93%
EPS -1.08 0.01 -17.58 -2.43 -0.91 0.38 2.37 -
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.16 1.37 1.20 1.21 1.22 1.22 -3.85%
Adjusted Per Share Value based on latest NOSH - 162,275
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 12.98 6.18 23.76 15.03 10.52 4.22 16.29 -14.01%
EPS -0.46 0.01 -6.28 -0.81 -0.30 0.13 0.78 -
DPS 0.00 0.00 0.35 0.00 0.00 0.00 0.00 -
NAPS 0.4905 0.6575 0.4894 0.4008 0.3971 0.4024 0.3991 14.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.45 0.44 0.87 2.10 2.98 4.20 0.63 -
P/RPS 1.48 4.04 1.31 4.67 9.30 32.85 1.26 11.29%
P/EPS -41.67 4,400.00 -4.95 -86.42 -327.47 1,105.26 26.58 -
EY -2.40 0.02 -20.20 -1.16 -0.31 0.09 3.76 -
DY 0.00 0.00 1.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.64 1.75 2.46 3.44 0.52 -17.40%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 28/08/08 29/05/08 21/02/08 15/11/07 16/08/07 17/05/07 -
Price 0.43 0.47 0.64 1.75 2.50 2.21 1.88 -
P/RPS 1.41 4.31 0.96 3.89 7.80 17.29 3.77 -47.99%
P/EPS -39.81 4,700.00 -3.64 -72.02 -274.73 581.58 79.32 -
EY -2.51 0.02 -27.47 -1.39 -0.36 0.17 1.26 -
DY 0.00 0.00 1.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.47 1.46 2.07 1.81 1.54 -61.25%

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