[GOB] YoY Cumulative Quarter Result on 30-Jun-2008 [#1]

Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- 100.09%
YoY- -95.48%
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 55,673 30,572 23,228 28,330 19,346 19,411 30,555 10.51%
PBT 10,727 14 -98 836 1,284 164 5,552 11.59%
Tax -529 385 -478 -810 -709 -111 -1,796 -18.42%
NP 10,198 399 -576 26 575 53 3,756 18.10%
-
NP to SH 10,198 399 -576 26 575 53 3,741 18.18%
-
Tax Rate 4.93% -2,750.00% - 96.89% 55.22% 67.68% 32.35% -
Total Cost 45,475 30,173 23,804 28,304 18,771 19,358 26,799 9.20%
-
Net Worth 199,871 179,549 221,183 301,599 184,605 160,325 172,777 2.45%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 199,871 179,549 221,183 301,599 184,605 160,325 172,777 2.45%
NOSH 227,126 221,666 230,400 260,000 151,315 132,500 150,240 7.12%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 18.32% 1.31% -2.48% 0.09% 2.97% 0.27% 12.29% -
ROE 5.10% 0.22% -0.26% 0.01% 0.31% 0.03% 2.17% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 24.51 13.79 10.08 10.90 12.79 14.65 20.34 3.15%
EPS 4.49 0.18 -0.25 0.01 0.38 0.04 2.49 10.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.81 0.96 1.16 1.22 1.21 1.15 -4.35%
Adjusted Per Share Value based on latest NOSH - 260,000
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.24 6.72 5.11 6.23 4.25 4.27 6.72 10.50%
EPS 2.24 0.09 -0.13 0.01 0.13 0.01 0.82 18.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4396 0.3949 0.4865 0.6633 0.406 0.3526 0.38 2.45%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.54 0.38 0.55 0.44 4.20 0.55 0.61 -
P/RPS 2.20 2.76 5.46 4.04 32.85 3.75 3.00 -5.03%
P/EPS 12.03 211.11 -220.00 4,400.00 1,105.26 1,375.00 24.50 -11.17%
EY 8.31 0.47 -0.45 0.02 0.09 0.07 4.08 12.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.57 0.38 3.44 0.45 0.53 2.36%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 25/08/10 19/08/09 28/08/08 16/08/07 16/08/06 30/08/05 -
Price 0.47 0.43 0.50 0.47 2.21 0.56 0.53 -
P/RPS 1.92 3.12 4.96 4.31 17.29 3.82 2.61 -4.98%
P/EPS 10.47 238.89 -200.00 4,700.00 581.58 1,400.00 21.29 -11.15%
EY 9.55 0.42 -0.50 0.02 0.17 0.07 4.70 12.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.52 0.41 1.81 0.46 0.46 2.38%

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