[GOB] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 94.9%
YoY- -2315.38%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 240,644 222,692 122,288 92,912 113,320 77,384 77,644 20.72%
PBT 12,252 42,908 56 -392 3,344 5,136 656 62.81%
Tax -3,356 -2,116 1,540 -1,912 -3,240 -2,836 -444 40.04%
NP 8,896 40,792 1,596 -2,304 104 2,300 212 86.30%
-
NP to SH 8,896 40,792 1,596 -2,304 104 2,300 212 86.30%
-
Tax Rate 27.39% 4.93% -2,750.00% - 96.89% 55.22% 67.68% -
Total Cost 231,748 181,900 120,692 95,216 113,216 75,084 77,432 20.02%
-
Net Worth 224,669 199,871 179,549 221,183 301,599 184,605 160,325 5.77%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 224,669 199,871 179,549 221,183 301,599 184,605 160,325 5.77%
NOSH 226,938 227,126 221,666 230,400 260,000 151,315 132,500 9.37%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.70% 18.32% 1.31% -2.48% 0.09% 2.97% 0.27% -
ROE 3.96% 20.41% 0.89% -1.04% 0.03% 1.25% 0.13% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 106.04 98.05 55.17 40.33 43.58 51.14 58.60 10.37%
EPS 3.92 17.96 0.72 -1.00 0.04 1.52 0.16 70.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.88 0.81 0.96 1.16 1.22 1.21 -3.28%
Adjusted Per Share Value based on latest NOSH - 230,400
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 52.93 48.98 26.90 20.43 24.92 17.02 17.08 20.72%
EPS 1.96 8.97 0.35 -0.51 0.02 0.51 0.05 84.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4941 0.4396 0.3949 0.4865 0.6633 0.406 0.3526 5.77%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.56 0.54 0.38 0.55 0.44 4.20 0.55 -
P/RPS 0.53 0.55 0.69 1.36 1.01 8.21 0.94 -9.10%
P/EPS 14.29 3.01 52.78 -55.00 1,100.00 276.32 343.75 -41.11%
EY 7.00 33.26 1.89 -1.82 0.09 0.36 0.29 69.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.47 0.57 0.38 3.44 0.45 4.01%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 19/08/09 28/08/08 16/08/07 16/08/06 -
Price 0.61 0.47 0.43 0.50 0.47 2.21 0.56 -
P/RPS 0.58 0.48 0.78 1.24 1.08 4.32 0.96 -8.04%
P/EPS 15.56 2.62 59.72 -50.00 1,175.00 145.39 350.00 -40.45%
EY 6.43 38.21 1.67 -2.00 0.09 0.69 0.29 67.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.53 0.52 0.41 1.81 0.46 5.09%

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