[GOB] YoY Quarter Result on 31-Dec-2001 [#3]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 26.97%
YoY- 94.3%
Quarter Report
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 28,437 25,347 398 49,026 50,800 48,020 0 -100.00%
PBT 8,772 4,839 -8,086 -7,072 -143,230 3,089 0 -100.00%
Tax -1,939 -1,560 -364 -1,169 143,230 -3,089 0 -100.00%
NP 6,833 3,279 -8,450 -8,241 0 0 0 -100.00%
-
NP to SH 6,833 3,279 -8,450 -8,241 -144,601 -387 0 -100.00%
-
Tax Rate 22.10% 32.24% - - - 100.00% - -
Total Cost 21,604 22,068 8,848 57,267 50,800 48,020 0 -100.00%
-
Net Worth 160,688 212,501 -472,652 -403,839 -255,178 9,228 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 160,688 212,501 -472,652 -403,839 -255,178 9,228 0 -100.00%
NOSH 150,175 140,729 303,956 304,095 303,783 297,692 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 24.03% 12.94% -2,123.12% -16.81% 0.00% 0.00% 0.00% -
ROE 4.25% 1.54% 0.00% 0.00% 0.00% -4.19% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 18.94 18.01 0.13 16.12 16.72 16.13 0.00 -100.00%
EPS 4.55 2.33 -2.78 -2.71 -47.60 -0.13 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.51 -1.555 -1.328 -0.84 0.031 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 304,095
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 6.25 5.57 0.09 10.78 11.17 10.56 0.00 -100.00%
EPS 1.50 0.72 -1.86 -1.81 -31.80 -0.09 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3534 0.4674 -1.0395 -0.8882 -0.5612 0.0203 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 - - - - - -
Price 0.86 1.32 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.54 7.33 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 18.90 56.65 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 5.29 1.77 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.87 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 24/02/05 17/02/04 02/04/03 28/02/02 28/02/01 02/05/00 - -
Price 0.77 1.32 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.07 7.33 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 16.92 56.65 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 5.91 1.77 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.87 0.00 0.00 0.00 0.00 0.00 -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

Post a Comment