[GOB] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Cumulative Result
Revenue	154,828	76,655	50,396	59,548	48,266	37,081	60,360	16.99%
YoY %	101.98%	52.11%	-15.37%	23.37%	30.16%	-38.57%	-	-
Horiz. %	256.51%	127.00%	83.49%	98.65%	79.96%	61.43%	100.00%	-
PBT	27,672	10,071	-1,068	-1,667	-2,955	3,241	11,873	15.13%
YoY %	174.77%	1,042.98%	35.93%	43.59%	-191.18%	-72.70%	-	-
Horiz. %	233.07%	84.82%	-9.00%	-14.04%	-24.89%	27.30%	100.00%	-
Tax	-5,457	-3,397	-1,586	-446	1,585	-1,278	-3,945	5.55%
YoY %	-60.64%	-114.19%	-255.61%	-128.14%	224.02%	67.60%	-	-
Horiz. %	138.33%	86.11%	40.20%	11.31%	-40.18%	32.40%	100.00%	-
NP	22,215	6,674	-2,654	-2,113	-1,370	1,963	7,928	18.72%
YoY %	232.86%	351.47%	-25.60%	-54.23%	-169.79%	-75.24%	-	-
Horiz. %	280.21%	84.18%	-33.48%	-26.65%	-17.28%	24.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,215	6,674	-2,654	-2,113	-1,370	1,963	7,907	18.77%
YoY %	232.86%	351.47%	-25.60%	-54.23%	-169.79%	-75.17%	-	-
Horiz. %	280.95%	84.41%	-33.57%	-26.72%	-17.33%	24.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.72%	33.73%	-	-	-	39.43%	33.23%	-
YoY %	-41.54%	0.00%	-	-	-	18.66%	-	-
Horiz. %	59.34%	101.50%	-	-	-	118.66%	100.00%	-
Total Cost	132,613	69,981	53,050	61,661	49,636	35,118	52,432	16.71%
YoY %	89.50%	31.92%	-13.97%	24.23%	41.34%	-33.02%	-	-
Horiz. %	252.92%	133.47%	101.18%	117.60%	94.67%	66.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,463	188,415	215,495	224,995	182,164	182,813	174,044	3.29%
YoY %	12.23%	-12.57%	-4.22%	23.51%	-0.36%	5.04%	-	-
Horiz. %	121.50%	108.26%	123.82%	129.27%	104.67%	105.04%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	211,463	188,415	215,495	224,995	182,164	182,813	174,044	3.29%
YoY %	12.23%	-12.57%	-4.22%	23.51%	-0.36%	5.04%	-	-
Horiz. %	121.50%	108.26%	123.82%	129.27%	104.67%	105.04%	100.00%	-
NOSH	227,379	227,006	226,837	195,648	150,549	149,847	150,037	7.17%
YoY %	0.16%	0.07%	15.94%	29.96%	0.47%	-0.13%	-	-
Horiz. %	151.55%	151.30%	151.19%	130.40%	100.34%	99.87%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	14.35%	8.71%	-5.27%	-3.55%	-2.84%	5.29%	13.13%	-
YoY %	64.75%	265.28%	-48.45%	-25.00%	-153.69%	-59.71%	-	-
Horiz. %	109.29%	66.34%	-40.14%	-27.04%	-21.63%	40.29%	100.00%	-
ROE	10.51%	3.54%	-1.23%	-0.94%	-0.75%	1.07%	4.54%	-
YoY %	196.89%	387.80%	-30.85%	-25.33%	-170.09%	-76.43%	-	-
Horiz. %	231.50%	77.97%	-27.09%	-20.70%	-16.52%	23.57%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	68.09	33.77	22.22	30.44	32.06	24.75	40.23	9.16%
YoY %	101.63%	51.98%	-27.00%	-5.05%	29.54%	-38.48%	-	-
Horiz. %	169.25%	83.94%	55.23%	75.66%	79.69%	61.52%	100.00%	-
EPS	9.77	2.94	-1.17	-1.08	-0.91	1.31	5.27	10.83%
YoY %	232.31%	351.28%	-8.33%	-18.68%	-169.47%	-75.14%	-	-
Horiz. %	185.39%	55.79%	-22.20%	-20.49%	-17.27%	24.86%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.93	0.83	0.95	1.15	1.21	1.22	1.16	-3.61%
YoY %	12.05%	-12.63%	-17.39%	-4.96%	-0.82%	5.17%	-	-
Horiz. %	80.17%	71.55%	81.90%	99.14%	104.31%	105.17%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 205,673
RPS	34.05	16.86	11.08	13.10	10.62	8.16	13.28	16.98%
YoY %	101.96%	52.17%	-15.42%	23.35%	30.15%	-38.55%	-	-
Horiz. %	256.40%	126.96%	83.43%	98.64%	79.97%	61.45%	100.00%	-
EPS	4.89	1.47	-0.58	-0.46	-0.30	0.43	1.74	18.78%
YoY %	232.65%	353.45%	-26.09%	-53.33%	-169.77%	-75.29%	-	-
Horiz. %	281.03%	84.48%	-33.33%	-26.44%	-17.24%	24.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4651	0.4144	0.474	0.4948	0.4006	0.4021	0.3828	3.29%
YoY %	12.23%	-12.57%	-4.20%	23.51%	-0.37%	5.04%	-	-
Horiz. %	121.50%	108.25%	123.82%	129.26%	104.65%	105.04%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.45	0.45	0.49	0.45	2.98	0.50	0.47	-
P/RPS	0.66	1.33	2.21	1.48	9.30	2.02	1.17	-9.09%
YoY %	-50.38%	-39.82%	49.32%	-84.09%	360.40%	72.65%	-	-
Horiz. %	56.41%	113.68%	188.89%	126.50%	794.87%	172.65%	100.00%	-
P/EPS	4.61	15.31	-41.88	-41.67	-327.47	38.17	8.92	-10.41%
YoY %	-69.89%	136.56%	-0.50%	87.28%	-957.93%	327.91%	-	-
Horiz. %	51.68%	171.64%	-469.51%	-467.15%	-3,671.19%	427.91%	100.00%	-
EY	21.71	6.53	-2.39	-2.40	-0.31	2.62	11.21	11.64%
YoY %	232.47%	373.22%	0.42%	-674.19%	-111.83%	-76.63%	-	-
Horiz. %	193.67%	58.25%	-21.32%	-21.41%	-2.77%	23.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.48	0.54	0.52	0.39	2.46	0.41	0.41	2.66%
YoY %	-11.11%	3.85%	33.33%	-84.15%	500.00%	0.00%	-	-
Horiz. %	117.07%	131.71%	126.83%	95.12%	600.00%	100.00%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	10/11/11	24/11/10	30/11/09	13/11/08	15/11/07	13/11/06	24/11/05	-
Price	0.52	0.47	0.38	0.43	2.50	0.50	0.44	-
P/RPS	0.76	1.39	1.71	1.41	7.80	2.02	1.09	-5.83%
YoY %	-45.32%	-18.71%	21.28%	-81.92%	286.14%	85.32%	-	-
Horiz. %	69.72%	127.52%	156.88%	129.36%	715.60%	185.32%	100.00%	-
P/EPS	5.32	15.99	-32.48	-39.81	-274.73	38.17	8.35	-7.23%
YoY %	-66.73%	149.23%	18.41%	85.51%	-819.75%	357.13%	-	-
Horiz. %	63.71%	191.50%	-388.98%	-476.77%	-3,290.18%	457.13%	100.00%	-
EY	18.79	6.26	-3.08	-2.51	-0.36	2.62	11.98	7.78%
YoY %	200.16%	303.25%	-22.71%	-597.22%	-113.74%	-78.13%	-	-
Horiz. %	156.84%	52.25%	-25.71%	-20.95%	-3.01%	21.87%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.56	0.57	0.40	0.37	2.07	0.41	0.38	6.67%
YoY %	-1.75%	42.50%	8.11%	-82.13%	404.88%	7.89%	-	-
Horiz. %	147.37%	150.00%	105.26%	97.37%	544.74%	107.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos