[GOB] YoY Quarter Result on 30-Jun-2010 [#1]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 101.56%
YoY- 169.27%
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 74,172 60,161 55,673 30,572 23,228 28,330 19,346 25.07%
PBT 4,813 3,063 10,727 14 -98 836 1,284 24.61%
Tax -1,573 -839 -529 385 -478 -810 -709 14.18%
NP 3,240 2,224 10,198 399 -576 26 575 33.36%
-
NP to SH 3,240 2,224 10,198 399 -576 26 575 33.36%
-
Tax Rate 32.68% 27.39% 4.93% -2,750.00% - 96.89% 55.22% -
Total Cost 70,932 57,937 45,475 30,173 23,804 28,304 18,771 24.77%
-
Net Worth 253,762 224,669 199,871 179,549 221,183 301,599 184,605 5.44%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 253,762 224,669 199,871 179,549 221,183 301,599 184,605 5.44%
NOSH 226,573 226,938 227,126 221,666 230,400 260,000 151,315 6.95%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.37% 3.70% 18.32% 1.31% -2.48% 0.09% 2.97% -
ROE 1.28% 0.99% 5.10% 0.22% -0.26% 0.01% 0.31% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 32.74 26.51 24.51 13.79 10.08 10.90 12.79 16.94%
EPS 1.43 0.98 4.49 0.18 -0.25 0.01 0.38 24.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.99 0.88 0.81 0.96 1.16 1.22 -1.41%
Adjusted Per Share Value based on latest NOSH - 221,666
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.31 13.23 12.24 6.72 5.11 6.23 4.25 25.09%
EPS 0.71 0.49 2.24 0.09 -0.13 0.01 0.13 32.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5581 0.4941 0.4396 0.3949 0.4865 0.6633 0.406 5.44%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.745 0.56 0.54 0.38 0.55 0.44 4.20 -
P/RPS 2.28 2.11 2.20 2.76 5.46 4.04 32.85 -35.86%
P/EPS 52.10 57.14 12.03 211.11 -220.00 4,400.00 1,105.26 -39.86%
EY 1.92 1.75 8.31 0.47 -0.45 0.02 0.09 66.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.61 0.47 0.57 0.38 3.44 -23.84%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 25/08/11 25/08/10 19/08/09 28/08/08 16/08/07 -
Price 0.76 0.61 0.47 0.43 0.50 0.47 2.21 -
P/RPS 2.32 2.30 1.92 3.12 4.96 4.31 17.29 -28.42%
P/EPS 53.15 62.24 10.47 238.89 -200.00 4,700.00 581.58 -32.86%
EY 1.88 1.61 9.55 0.42 -0.50 0.02 0.17 49.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.53 0.53 0.52 0.41 1.81 -15.04%

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