[GOB] YoY Annualized Quarter Result on 31-Dec-2001 [#3]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 10.81%
YoY- 81.95%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 142,769 53,693 20,320 153,876 176,762 138,070 0 -100.00%
PBT 26,990 9,778 -59,264 -40,148 -237,350 -13,406 0 -100.00%
Tax -7,920 -3,332 -3,232 -3,365 237,350 13,406 0 -100.00%
NP 19,070 6,446 -62,496 -43,513 0 0 0 -100.00%
-
NP to SH 19,070 6,446 -62,496 -43,513 -241,086 -21,492 0 -100.00%
-
Tax Rate 29.34% 34.08% - - - - - -
Total Cost 123,698 47,246 82,816 197,389 176,762 138,070 0 -100.00%
-
Net Worth 160,589 91,489 -472,365 -403,531 -255,139 9,410 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 160,589 91,489 -472,365 -403,531 -255,139 9,410 0 -100.00%
NOSH 150,083 60,588 303,771 303,864 303,737 303,559 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 13.36% 12.01% -307.56% -28.28% 0.00% 0.00% 0.00% -
ROE 11.88% 7.05% 0.00% 0.00% 0.00% -228.39% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 95.13 88.62 6.69 50.64 58.20 45.48 0.00 -100.00%
EPS 12.71 10.64 -20.57 -14.32 -79.37 -7.08 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.51 -1.555 -1.328 -0.84 0.031 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 304,095
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 31.12 11.71 4.43 33.54 38.53 30.10 0.00 -100.00%
EPS 4.16 1.41 -13.62 -9.49 -52.56 -4.69 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3501 0.1994 -1.0298 -0.8797 -0.5562 0.0205 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 - - - - - -
Price 0.86 1.32 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.90 1.49 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 6.77 12.41 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 14.78 8.06 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 0.80 0.87 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/02/05 17/02/04 02/04/03 28/02/02 28/02/01 02/05/00 - -
Price 0.77 1.32 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.81 1.49 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 6.06 12.41 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 16.50 8.06 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 0.72 0.87 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