[GOB] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -360.76%
YoY- -25.6%
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 127,815 154,828 76,655 50,396 59,548 48,266 37,081 22.88%
PBT 10,588 27,672 10,071 -1,068 -1,667 -2,955 3,241 21.78%
Tax -3,446 -5,457 -3,397 -1,586 -446 1,585 -1,278 17.95%
NP 7,142 22,215 6,674 -2,654 -2,113 -1,370 1,963 23.99%
-
NP to SH 7,142 22,215 6,674 -2,654 -2,113 -1,370 1,963 23.99%
-
Tax Rate 32.55% 19.72% 33.73% - - - 39.43% -
Total Cost 120,673 132,613 69,981 53,050 61,661 49,636 35,118 22.81%
-
Net Worth 227,452 211,463 188,415 215,495 224,995 182,164 182,813 3.70%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 227,452 211,463 188,415 215,495 224,995 182,164 182,813 3.70%
NOSH 227,452 227,379 227,006 226,837 195,648 150,549 149,847 7.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.59% 14.35% 8.71% -5.27% -3.55% -2.84% 5.29% -
ROE 3.14% 10.51% 3.54% -1.23% -0.94% -0.75% 1.07% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.19 68.09 33.77 22.22 30.44 32.06 24.75 14.62%
EPS 3.14 9.77 2.94 -1.17 -1.08 -0.91 1.31 15.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.93 0.83 0.95 1.15 1.21 1.22 -3.25%
Adjusted Per Share Value based on latest NOSH - 228,351
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 27.86 33.75 16.71 10.99 12.98 10.52 8.08 22.88%
EPS 1.56 4.84 1.45 -0.58 -0.46 -0.30 0.43 23.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4958 0.461 0.4107 0.4698 0.4905 0.3971 0.3985 3.70%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.51 0.45 0.45 0.49 0.45 2.98 0.50 -
P/RPS 0.91 0.66 1.33 2.21 1.48 9.30 2.02 -12.43%
P/EPS 16.24 4.61 15.31 -41.88 -41.67 -327.47 38.17 -13.26%
EY 6.16 21.71 6.53 -2.39 -2.40 -0.31 2.62 15.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.54 0.52 0.39 2.46 0.41 3.70%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 10/11/11 24/11/10 30/11/09 13/11/08 15/11/07 13/11/06 -
Price 0.50 0.52 0.47 0.38 0.43 2.50 0.50 -
P/RPS 0.89 0.76 1.39 1.71 1.41 7.80 2.02 -12.75%
P/EPS 15.92 5.32 15.99 -32.48 -39.81 -274.73 38.17 -13.55%
EY 6.28 18.79 6.26 -3.08 -2.51 -0.36 2.62 15.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.57 0.40 0.37 2.07 0.41 3.35%

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