[GOB] YoY Annualized Quarter Result on 30-Sep-2001 [#2]

Announcement Date
28-Dec-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- 6.96%
YoY- 32.64%
View:
Show?
Annualized Quarter Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 157,280 29,846 29,684 132,762 163,544 111,066 132,702 -0.18%
PBT 22,942 4,990 -72,724 -46,078 -69,566 -26,288 95,820 1.53%
Tax -8,002 -1,878 -4,120 -2,710 69,566 26,288 -95,820 2.67%
NP 14,940 3,112 -76,844 -48,788 0 0 0 -100.00%
-
NP to SH 14,940 3,112 -76,844 -48,788 -72,428 -31,464 -59,620 -
-
Tax Rate 34.88% 37.64% - - - - 100.00% -
Total Cost 142,340 26,734 106,528 181,550 163,544 111,066 132,702 -0.07%
-
Net Worth 155,999 32,876 -463,797 -395,225 -140,055 0 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 155,999 32,876 -463,797 -395,225 -140,055 0 0 -100.00%
NOSH 149,999 20,419 303,731 303,785 303,808 303,693 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 9.50% 10.43% -258.87% -36.75% 0.00% 0.00% 0.00% -
ROE 9.58% 9.47% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 104.85 146.16 9.77 43.70 53.83 36.57 0.00 -100.00%
EPS 9.96 15.24 -25.30 -16.06 -23.84 0.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.61 -1.527 -1.301 -0.461 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 304,150
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 34.59 6.56 6.53 29.20 35.97 24.43 29.19 -0.18%
EPS 3.29 0.68 -16.90 -10.73 -15.93 -6.92 -13.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3431 0.0723 -1.0201 -0.8692 -0.308 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 - - - - - - -
Price 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.63 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 13.11 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 24/11/04 05/12/03 29/11/02 28/12/01 30/11/00 30/11/99 - -
Price 0.71 1.37 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.68 0.94 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.13 8.99 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 14.03 11.12 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.85 0.00 0.00 0.00 0.00 0.00 -100.00%

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