[GOB] YoY Cumulative Quarter Result on 30-Jun-2006 [#1]

Announcement Date
16-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- -99.69%
YoY- -98.58%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 23,228 28,330 19,346 19,411 30,555 45,463 15,992 6.41%
PBT -98 836 1,284 164 5,552 5,748 -56,686 -65.32%
Tax -478 -810 -709 -111 -1,796 -2,100 -4,267 -30.54%
NP -576 26 575 53 3,756 3,648 -60,953 -53.98%
-
NP to SH -576 26 575 53 3,741 3,648 -60,953 -53.98%
-
Tax Rate - 96.89% 55.22% 67.68% 32.35% 36.53% - -
Total Cost 23,804 28,304 18,771 19,358 26,799 41,815 76,945 -17.74%
-
Net Worth 221,183 301,599 184,605 160,325 172,777 154,627 -486,226 -
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 221,183 301,599 184,605 160,325 172,777 154,627 -486,226 -
NOSH 230,400 260,000 151,315 132,500 150,240 150,123 303,702 -4.49%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -2.48% 0.09% 2.97% 0.27% 12.29% 8.02% -381.15% -
ROE -0.26% 0.01% 0.31% 0.03% 2.17% 2.36% 0.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 10.08 10.90 12.79 14.65 20.34 30.28 5.27 11.40%
EPS -0.25 0.01 0.38 0.04 2.49 2.43 -20.07 -51.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.16 1.22 1.21 1.15 1.03 -1.601 -
Adjusted Per Share Value based on latest NOSH - 132,500
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 5.06 6.18 4.22 4.23 6.66 9.91 3.49 6.38%
EPS -0.13 0.01 0.13 0.01 0.82 0.80 -13.29 -53.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4822 0.6575 0.4024 0.3495 0.3767 0.3371 -1.06 -
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.55 0.44 4.20 0.55 0.61 0.87 0.00 -
P/RPS 5.46 4.04 32.85 3.75 3.00 2.87 0.00 -
P/EPS -220.00 4,400.00 1,105.26 1,375.00 24.50 35.80 0.00 -
EY -0.45 0.02 0.09 0.07 4.08 2.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.38 3.44 0.45 0.53 0.84 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 19/08/09 28/08/08 16/08/07 16/08/06 30/08/05 18/08/04 29/08/03 -
Price 0.50 0.47 2.21 0.56 0.53 0.81 0.00 -
P/RPS 4.96 4.31 17.29 3.82 2.61 2.67 0.00 -
P/EPS -200.00 4,700.00 581.58 1,400.00 21.29 33.33 0.00 -
EY -0.50 0.02 0.17 0.07 4.70 3.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.41 1.81 0.46 0.46 0.79 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