[GOB] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 3603.77%
YoY- -75.17%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 50,396 59,548 48,266 37,081 60,360 78,640 14,923 22.46%
PBT -1,068 -1,667 -2,955 3,241 11,873 11,471 2,495 -
Tax -1,586 -446 1,585 -1,278 -3,945 -4,001 -939 9.12%
NP -2,654 -2,113 -1,370 1,963 7,928 7,470 1,556 -
-
NP to SH -2,654 -2,113 -1,370 1,963 7,907 7,470 1,556 -
-
Tax Rate - - - 39.43% 33.23% 34.88% 37.64% -
Total Cost 53,050 61,661 49,636 35,118 52,432 71,170 13,367 25.80%
-
Net Worth 215,495 224,995 182,164 182,813 174,044 155,999 32,876 36.76%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 215,495 224,995 182,164 182,813 174,044 155,999 32,876 36.76%
NOSH 226,837 195,648 150,549 149,847 150,037 149,999 20,419 49.32%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -5.27% -3.55% -2.84% 5.29% 13.13% 9.50% 10.43% -
ROE -1.23% -0.94% -0.75% 1.07% 4.54% 4.79% 4.73% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 22.22 30.44 32.06 24.75 40.23 52.43 73.08 -17.98%
EPS -1.17 -1.08 -0.91 1.31 5.27 4.98 7.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.15 1.21 1.22 1.16 1.04 1.61 -8.40%
Adjusted Per Share Value based on latest NOSH - 150,393
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 11.08 13.10 10.62 8.16 13.28 17.30 3.28 22.47%
EPS -0.58 -0.46 -0.30 0.43 1.74 1.64 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.474 0.4948 0.4006 0.4021 0.3828 0.3431 0.0723 36.76%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 - -
Price 0.49 0.45 2.98 0.50 0.47 0.76 0.00 -
P/RPS 2.21 1.48 9.30 2.02 1.17 1.45 0.00 -
P/EPS -41.88 -41.67 -327.47 38.17 8.92 15.26 0.00 -
EY -2.39 -2.40 -0.31 2.62 11.21 6.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.39 2.46 0.41 0.41 0.73 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/11/09 13/11/08 15/11/07 13/11/06 24/11/05 24/11/04 05/12/03 -
Price 0.38 0.43 2.50 0.50 0.44 0.71 1.37 -
P/RPS 1.71 1.41 7.80 2.02 1.09 1.35 1.87 -1.47%
P/EPS -32.48 -39.81 -274.73 38.17 8.35 14.26 17.98 -
EY -3.08 -2.51 -0.36 2.62 11.98 7.01 5.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.37 2.07 0.41 0.38 0.68 0.85 -11.79%

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