[GOB] YoY Cumulative 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- 98.73%
YoY- -2315.38%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 60,161 55,673 30,572 23,228 28,330 19,346 19,411 20.72%
PBT 3,063 10,727 14 -98 836 1,284 164 62.81%
Tax -839 -529 385 -478 -810 -709 -111 40.04%
NP 2,224 10,198 399 -576 26 575 53 86.30%
-
NP to SH 2,224 10,198 399 -576 26 575 53 86.30%
-
Tax Rate 27.39% 4.93% -2,750.00% - 96.89% 55.22% 67.68% -
Total Cost 57,937 45,475 30,173 23,804 28,304 18,771 19,358 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 0.99% 5.10% 0.22% -0.26% 0.01% 0.31% 0.03% -
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 26.51 24.51 13.79 10.08 10.90 12.79 14.65 10.37%
EPS 0.98 4.49 0.18 -0.25 0.01 0.38 0.04 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 13.23 12.24 6.72 5.11 6.23 4.25 4.27 20.72%
EPS 0.49 2.24 0.09 -0.13 0.01 0.13 0.01 91.17%
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 2.11 2.20 2.76 5.46 4.04 32.85 3.75 -9.13%
P/EPS 57.14 12.03 211.11 -220.00 4,400.00 1,105.26 1,375.00 -41.11%
EY 1.75 8.31 0.47 -0.45 0.02 0.09 0.07 70.91%
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 2.30 1.92 3.12 4.96 4.31 17.29 3.82 -8.10%
P/EPS 62.24 10.47 238.89 -200.00 4,700.00 581.58 1,400.00 -40.45%
EY 1.61 9.55 0.42 -0.50 0.02 0.17 0.07 68.55%
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