[GOB] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -93.08%
YoY- -78.19%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 224,025 92,618 74,172 60,161 55,673 30,572 23,228 45.87%
PBT 110,897 9,563 4,813 3,063 10,727 14 -98 -
Tax -31,769 -3,485 -1,573 -839 -529 385 -478 101.19%
NP 79,128 6,078 3,240 2,224 10,198 399 -576 -
-
NP to SH 78,800 5,479 3,240 2,224 10,198 399 -576 -
-
Tax Rate 28.65% 36.44% 32.68% 27.39% 4.93% -2,750.00% - -
Total Cost 144,897 86,540 70,932 57,937 45,475 30,173 23,804 35.10%
-
Net Worth 518,361 297,821 253,762 224,669 199,871 179,549 221,183 15.24%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 518,361 297,821 253,762 224,669 199,871 179,549 221,183 15.24%
NOSH 454,702 227,344 226,573 226,938 227,126 221,666 230,400 11.99%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 35.32% 6.56% 4.37% 3.70% 18.32% 1.31% -2.48% -
ROE 15.20% 1.84% 1.28% 0.99% 5.10% 0.22% -0.26% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 49.27 40.74 32.74 26.51 24.51 13.79 10.08 30.25%
EPS 17.33 2.41 1.43 0.98 4.49 0.18 -0.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.31 1.12 0.99 0.88 0.81 0.96 2.90%
Adjusted Per Share Value based on latest NOSH - 226,938
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 49.27 20.37 16.31 13.23 12.24 6.72 5.11 45.86%
EPS 17.33 1.21 0.71 0.49 2.24 0.09 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1401 0.655 0.5581 0.4941 0.4396 0.3949 0.4865 15.24%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.485 0.985 0.745 0.56 0.54 0.38 0.55 -
P/RPS 0.98 2.42 2.28 2.11 2.20 2.76 5.46 -24.88%
P/EPS 2.80 40.87 52.10 57.14 12.03 211.11 -220.00 -
EY 35.73 2.45 1.92 1.75 8.31 0.47 -0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.75 0.67 0.57 0.61 0.47 0.57 -4.58%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 25/08/10 19/08/09 -
Price 0.45 1.10 0.76 0.61 0.47 0.43 0.50 -
P/RPS 0.91 2.70 2.32 2.30 1.92 3.12 4.96 -24.60%
P/EPS 2.60 45.64 53.15 62.24 10.47 238.89 -200.00 -
EY 38.51 2.19 1.88 1.61 9.55 0.42 -0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.84 0.68 0.62 0.53 0.53 0.52 -4.67%

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