[GOB] YoY Annual (Unaudited) Result on 31-Mar-2005 [#4]

Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
YoY- 232.12%
View:
Show?
Annual (Unaudited) Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 108,974 74,747 131,026 140,437 86,366 15,618 157,018 -5.90%
PBT -34,916 7,185 25,814 40,509 14,222 -53,438 -49,308 -5.58%
Tax 6,112 -3,629 -8,661 -9,539 -4,897 -3,345 -3,543 -
NP -28,804 3,556 17,153 30,970 9,325 -56,783 -52,851 -9.61%
-
NP to SH -28,804 3,556 17,131 30,970 9,325 -56,783 -52,851 -9.61%
-
Tax Rate - 50.51% 33.55% 23.55% 34.43% - - -
Total Cost 137,778 71,191 113,873 109,467 77,041 72,401 209,869 -6.76%
-
Net Worth 224,497 183,051 181,510 169,554 127,762 -482,458 -414,317 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 1,605 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 224,497 183,051 181,510 169,554 127,762 -482,458 -414,317 -
NOSH 163,866 150,042 150,008 150,048 82,962 303,814 303,751 -9.76%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -26.43% 4.76% 13.09% 22.05% 10.80% -363.57% -33.66% -
ROE -12.83% 1.94% 9.44% 18.27% 7.30% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 66.50 49.82 87.35 93.59 104.10 5.14 51.69 4.28%
EPS -17.58 2.37 11.42 20.64 11.24 -18.69 -17.40 0.17%
DPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.22 1.21 1.13 1.54 -1.588 -1.364 -
Adjusted Per Share Value based on latest NOSH - 150,018
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 23.97 16.44 28.82 30.89 19.00 3.43 34.53 -5.89%
EPS -6.34 0.78 3.77 6.81 2.05 -12.49 -11.62 -9.59%
DPS 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4938 0.4026 0.3992 0.3729 0.281 -1.0611 -0.9112 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - - -
Price 0.87 0.63 0.54 0.74 1.33 0.00 0.00 -
P/RPS 1.31 1.26 0.62 0.79 1.28 0.00 0.00 -
P/EPS -4.95 26.58 4.73 3.59 11.83 0.00 0.00 -
EY -20.20 3.76 21.15 27.89 8.45 0.00 0.00 -
DY 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.52 0.45 0.65 0.86 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 17/05/07 24/05/06 18/05/05 20/05/04 29/05/03 31/05/02 -
Price 0.64 1.88 0.56 0.56 0.87 0.00 0.00 -
P/RPS 0.96 3.77 0.64 0.60 0.84 0.00 0.00 -
P/EPS -3.64 79.32 4.90 2.71 7.74 0.00 0.00 -
EY -27.47 1.26 20.39 36.86 12.92 0.00 0.00 -
DY 1.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.54 0.46 0.50 0.56 0.00 0.00 -

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