[GOB] QoQ Quarter Result on 30-Jun-2007 [#1]

Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -46.81%
YoY- 984.91%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 40,012 20,696 28,920 19,346 23,414 14,252 17,670 72.35%
PBT -29,810 -2,151 -4,239 1,284 2,848 1,096 3,077 -
Tax 4,729 -202 2,294 -709 -1,767 -584 -1,167 -
NP -25,081 -2,353 -1,945 575 1,081 512 1,910 -
-
NP to SH -25,081 -2,353 -1,945 575 1,081 512 1,910 -
-
Tax Rate - - - 55.22% 62.04% 53.28% 37.93% -
Total Cost 65,093 23,049 30,865 18,771 22,333 13,740 15,760 157.20%
-
Net Worth 202,830 194,731 183,863 184,605 183,169 183,717 183,480 6.90%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 202,830 194,731 183,863 184,605 183,169 183,717 183,480 6.90%
NOSH 171,890 162,275 151,953 151,315 150,138 150,588 150,393 9.30%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -62.68% -11.37% -6.73% 2.97% 4.62% 3.59% 10.81% -
ROE -12.37% -1.21% -1.06% 0.31% 0.59% 0.28% 1.04% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 23.28 12.75 19.03 12.79 15.59 9.46 11.75 57.68%
EPS -13.10 -1.45 -1.28 0.38 0.72 0.34 1.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.20 1.21 1.22 1.22 1.22 1.22 -2.19%
Adjusted Per Share Value based on latest NOSH - 151,315
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 8.72 4.51 6.30 4.22 5.10 3.11 3.85 72.38%
EPS -5.47 -0.51 -0.42 0.13 0.24 0.11 0.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4422 0.4245 0.4008 0.4024 0.3993 0.4005 0.40 6.90%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.87 2.10 2.98 4.20 0.63 0.50 0.50 -
P/RPS 3.74 16.47 15.66 32.85 4.04 5.28 4.26 -8.30%
P/EPS -5.96 -144.83 -232.81 1,105.26 87.50 147.06 39.37 -
EY -16.77 -0.69 -0.43 0.09 1.14 0.68 2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.75 2.46 3.44 0.52 0.41 0.41 48.18%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 21/02/08 15/11/07 16/08/07 17/05/07 12/02/07 13/11/06 -
Price 0.64 1.75 2.50 2.21 1.88 0.63 0.50 -
P/RPS 2.75 13.72 13.14 17.29 12.06 6.66 4.26 -25.28%
P/EPS -4.39 -120.69 -195.31 581.58 261.11 185.29 39.37 -
EY -22.80 -0.83 -0.51 0.17 0.38 0.54 2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.46 2.07 1.81 1.54 0.52 0.41 20.13%

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