[GOB] YoY Quarter Result on 30-Jun-2007 [#1]

Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -46.81%
YoY- 984.91%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 30,572 23,228 28,330 19,346 19,411 30,555 45,463 -6.39%
PBT 14 -98 836 1,284 164 5,552 5,748 -63.30%
Tax 385 -478 -810 -709 -111 -1,796 -2,100 -
NP 399 -576 26 575 53 3,756 3,648 -30.83%
-
NP to SH 399 -576 26 575 53 3,741 3,648 -30.83%
-
Tax Rate -2,750.00% - 96.89% 55.22% 67.68% 32.35% 36.53% -
Total Cost 30,173 23,804 28,304 18,771 19,358 26,799 41,815 -5.29%
-
Net Worth 179,549 221,183 301,599 184,605 160,325 172,777 154,627 2.52%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 179,549 221,183 301,599 184,605 160,325 172,777 154,627 2.52%
NOSH 221,666 230,400 260,000 151,315 132,500 150,240 150,123 6.70%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.31% -2.48% 0.09% 2.97% 0.27% 12.29% 8.02% -
ROE 0.22% -0.26% 0.01% 0.31% 0.03% 2.17% 2.36% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 13.79 10.08 10.90 12.79 14.65 20.34 30.28 -12.28%
EPS 0.18 -0.25 0.01 0.38 0.04 2.49 2.43 -35.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.96 1.16 1.22 1.21 1.15 1.03 -3.92%
Adjusted Per Share Value based on latest NOSH - 151,315
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 6.72 5.11 6.23 4.25 4.27 6.72 10.00 -6.40%
EPS 0.09 -0.13 0.01 0.13 0.01 0.82 0.80 -30.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3949 0.4865 0.6633 0.406 0.3526 0.38 0.3401 2.51%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.38 0.55 0.44 4.20 0.55 0.61 0.87 -
P/RPS 2.76 5.46 4.04 32.85 3.75 3.00 2.87 -0.64%
P/EPS 211.11 -220.00 4,400.00 1,105.26 1,375.00 24.50 35.80 34.39%
EY 0.47 -0.45 0.02 0.09 0.07 4.08 2.79 -25.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.38 3.44 0.45 0.53 0.84 -9.22%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/08/10 19/08/09 28/08/08 16/08/07 16/08/06 30/08/05 18/08/04 -
Price 0.43 0.50 0.47 2.21 0.56 0.53 0.81 -
P/RPS 3.12 4.96 4.31 17.29 3.82 2.61 2.67 2.62%
P/EPS 238.89 -200.00 4,700.00 581.58 1,400.00 21.29 33.33 38.83%
EY 0.42 -0.50 0.02 0.17 0.07 4.70 3.00 -27.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.41 1.81 0.46 0.46 0.79 -6.43%

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