[GOB] QoQ Quarter Result on 31-Dec-2004 [#3]

Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 78.78%
YoY- 108.39%
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 29,805 30,555 33,360 28,437 33,177 45,463 49,096 -28.28%
PBT 6,321 5,552 20,266 8,772 5,723 5,748 6,888 -5.56%
Tax -2,149 -1,796 -3,599 -1,939 -1,901 -2,100 -2,398 -7.04%
NP 4,172 3,756 16,667 6,833 3,822 3,648 4,490 -4.77%
-
NP to SH 4,166 3,741 16,667 6,833 3,822 3,648 4,490 -4.86%
-
Tax Rate 34.00% 32.35% 17.76% 22.10% 33.22% 36.53% 34.81% -
Total Cost 25,633 26,799 16,693 21,604 29,355 41,815 44,606 -30.85%
-
Net Worth 173,833 172,777 169,520 160,688 155,877 154,627 231,257 -17.31%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 173,833 172,777 169,520 160,688 155,877 154,627 231,257 -17.31%
NOSH 149,856 150,240 150,018 150,175 149,882 150,123 150,167 -0.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.00% 12.29% 49.96% 24.03% 11.52% 8.02% 9.15% -
ROE 2.40% 2.17% 9.83% 4.25% 2.45% 2.36% 1.94% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 19.89 20.34 22.24 18.94 22.14 30.28 32.69 -28.17%
EPS 2.78 2.49 11.11 4.55 2.55 2.43 2.99 -4.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.13 1.07 1.04 1.03 1.54 -17.19%
Adjusted Per Share Value based on latest NOSH - 150,175
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 6.50 6.66 7.27 6.20 7.23 9.91 10.70 -28.25%
EPS 0.91 0.82 3.63 1.49 0.83 0.80 0.98 -4.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.379 0.3767 0.3696 0.3503 0.3398 0.3371 0.5041 -17.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.61 0.74 0.86 0.76 0.87 1.33 -
P/RPS 2.36 3.00 3.33 4.54 3.43 2.87 4.07 -30.44%
P/EPS 16.91 24.50 6.66 18.90 29.80 35.80 44.48 -47.49%
EY 5.91 4.08 15.01 5.29 3.36 2.79 2.25 90.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.65 0.80 0.73 0.84 0.86 -38.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 30/08/05 18/05/05 24/02/05 24/11/04 18/08/04 20/05/04 -
Price 0.44 0.53 0.56 0.77 0.71 0.81 0.87 -
P/RPS 2.21 2.61 2.52 4.07 3.21 2.67 2.66 -11.61%
P/EPS 15.83 21.29 5.04 16.92 27.84 33.33 29.10 -33.33%
EY 6.32 4.70 19.84 5.91 3.59 3.00 3.44 49.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.50 0.72 0.68 0.79 0.56 -22.76%

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