[GOB] QoQ TTM Result on 31-Dec-2009 [#3]

Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 31.61%
YoY- 37.27%
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 100,931 82,016 74,672 70,152 77,003 81,053 86,155 11.11%
PBT -30,148 -41,175 -41,287 -31,534 -45,966 -47,499 -46,565 -25.14%
Tax 3,046 5,720 4,857 262 243 1,715 1,383 69.19%
NP -27,102 -35,455 -36,430 -31,272 -45,723 -45,784 -45,182 -28.85%
-
NP to SH -27,102 -35,455 -36,430 -31,272 -45,723 -45,784 -45,182 -28.85%
-
Tax Rate - - - - - - - -
Total Cost 128,033 117,471 111,102 101,424 122,726 126,837 131,337 -1.68%
-
Net Worth 188,704 179,549 181,832 209,077 216,934 221,183 222,701 -10.44%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 188,704 179,549 181,832 209,077 216,934 221,183 222,701 -10.44%
NOSH 227,355 221,666 227,291 227,257 228,351 230,400 227,245 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -26.85% -43.23% -48.79% -44.58% -59.38% -56.49% -52.44% -
ROE -14.36% -19.75% -20.03% -14.96% -21.08% -20.70% -20.29% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.39 37.00 32.85 30.87 33.72 35.18 37.91 11.08%
EPS -11.92 -15.99 -16.03 -13.76 -20.02 -19.87 -19.88 -28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.80 0.92 0.95 0.96 0.98 -10.47%
Adjusted Per Share Value based on latest NOSH - 227,257
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.00 17.88 16.28 15.29 16.79 17.67 18.78 11.11%
EPS -5.91 -7.73 -7.94 -6.82 -9.97 -9.98 -9.85 -28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4114 0.3914 0.3964 0.4558 0.4729 0.4822 0.4855 -10.44%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.45 0.38 0.40 0.41 0.49 0.55 0.34 -
P/RPS 1.01 1.03 1.22 1.33 1.45 1.56 0.90 7.98%
P/EPS -3.77 -2.38 -2.50 -2.98 -2.45 -2.77 -1.71 69.31%
EY -26.49 -42.09 -40.07 -33.56 -40.86 -36.13 -58.48 -40.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.50 0.45 0.52 0.57 0.35 33.48%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 20/05/10 03/02/10 30/11/09 19/08/09 25/05/09 -
Price 0.47 0.43 0.38 0.43 0.38 0.50 0.62 -
P/RPS 1.06 1.16 1.16 1.39 1.13 1.42 1.64 -25.22%
P/EPS -3.94 -2.69 -2.37 -3.12 -1.90 -2.52 -3.12 16.81%
EY -25.36 -37.20 -42.18 -32.00 -52.69 -39.74 -32.07 -14.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.53 0.48 0.47 0.40 0.52 0.63 -6.44%

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