[GOB] QoQ Quarter Result on 30-Jun-2010 [#1]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 101.56%
YoY- 169.27%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 40,593 31,802 46,083 30,572 16,658 7,618 27,168 30.72%
PBT 3,198 -3,510 10,057 14 -31,099 -9,120 -970 -
Tax -942 953 -3,782 385 5,527 916 -1,108 -10.26%
NP 2,256 -2,557 6,275 399 -25,572 -8,204 -2,078 -
-
NP to SH 2,256 -2,557 6,275 399 -25,572 -8,204 -2,078 -
-
Tax Rate 29.46% - 37.61% -2,750.00% - - - -
Total Cost 38,337 34,359 39,808 30,173 42,230 15,822 29,246 19.79%
-
Net Worth 191,333 187,208 188,704 179,549 181,832 209,077 216,934 -8.03%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 191,333 187,208 188,704 179,549 181,832 209,077 216,934 -8.03%
NOSH 227,777 228,303 227,355 221,666 227,291 227,257 228,351 -0.16%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.56% -8.04% 13.62% 1.31% -153.51% -107.69% -7.65% -
ROE 1.18% -1.37% 3.33% 0.22% -14.06% -3.92% -0.96% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 17.82 13.93 20.27 13.79 7.33 3.35 11.90 30.92%
EPS 0.99 -1.12 2.76 0.18 -11.25 -3.61 -0.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.82 0.83 0.81 0.80 0.92 0.95 -7.88%
Adjusted Per Share Value based on latest NOSH - 221,666
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 8.85 6.93 10.05 6.66 3.63 1.66 5.92 30.77%
EPS 0.49 -0.56 1.37 0.09 -5.57 -1.79 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4171 0.4081 0.4114 0.3914 0.3964 0.4558 0.4729 -8.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.49 0.51 0.45 0.38 0.40 0.41 0.49 -
P/RPS 2.75 3.66 2.22 2.76 5.46 12.23 4.12 -23.64%
P/EPS 49.47 -45.54 16.30 211.11 -3.56 -11.36 -53.85 -
EY 2.02 -2.20 6.13 0.47 -28.13 -8.80 -1.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.54 0.47 0.50 0.45 0.52 7.55%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 23/02/11 24/11/10 25/08/10 20/05/10 03/02/10 30/11/09 -
Price 0.50 0.49 0.47 0.43 0.38 0.43 0.38 -
P/RPS 2.81 3.52 2.32 3.12 5.18 12.83 3.19 -8.11%
P/EPS 50.48 -43.75 17.03 238.89 -3.38 -11.91 -41.76 -
EY 1.98 -2.29 5.87 0.42 -29.61 -8.40 -2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.57 0.53 0.48 0.47 0.40 31.06%

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