[GOB] YoY TTM 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
TTM Result
Revenue	227,223	100,931	77,003	120,256	85,932	107,747	122,157	10.89%
YoY %	125.13%	31.07%	-35.97%	39.94%	-20.25%	-11.80%	-	-
Horiz. %	186.01%	82.62%	63.04%	98.44%	70.35%	88.20%	100.00%	-
PBT	27,360	-30,148	-45,966	-33,628	989	17,182	40,911	-6.48%
YoY %	190.75%	34.41%	-36.69%	-3,500.20%	-94.24%	-58.00%	-	-
Horiz. %	66.88%	-73.69%	-112.36%	-82.20%	2.42%	42.00%	100.00%	-
Tax	-5,446	3,046	243	4,081	-766	-5,994	-9,483	-8.82%
YoY %	-278.79%	1,153.50%	-94.05%	632.77%	87.22%	36.79%	-	-
Horiz. %	57.43%	-32.12%	-2.56%	-43.03%	8.08%	63.21%	100.00%	-
NP	21,914	-27,102	-45,723	-29,547	223	11,188	31,428	-5.82%
YoY %	180.86%	40.73%	-54.75%	-13,349.78%	-98.01%	-64.40%	-	-
Horiz. %	69.73%	-86.24%	-145.48%	-94.01%	0.71%	35.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,914	-27,102	-45,723	-29,547	223	11,187	31,407	-5.81%
YoY %	180.86%	40.73%	-54.75%	-13,349.78%	-98.01%	-64.38%	-	-
Horiz. %	69.77%	-86.29%	-145.58%	-94.08%	0.71%	35.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.90%	-	-	-	77.45%	34.89%	23.18%	-
YoY %	0.00%	-	-	-	121.98%	50.52%	-	-
Horiz. %	85.85%	-	-	-	334.12%	150.52%	100.00%	-
Total Cost	205,309	128,033	122,726	149,803	85,709	96,559	90,729	14.57%
YoY %	60.36%	4.32%	-18.08%	74.78%	-11.24%	6.43%	-	-
Horiz. %	226.29%	141.12%	135.27%	165.11%	94.47%	106.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,262	188,704	216,934	236,524	183,863	183,480	173,833	3.30%
YoY %	11.95%	-13.01%	-8.28%	28.64%	0.21%	5.55%	-	-
Horiz. %	121.53%	108.55%	124.79%	136.06%	105.77%	105.55%	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	211,262	188,704	216,934	236,524	183,863	183,480	173,833	3.30%
YoY %	11.95%	-13.01%	-8.28%	28.64%	0.21%	5.55%	-	-
Horiz. %	121.53%	108.55%	124.79%	136.06%	105.77%	105.55%	100.00%	-
NOSH	227,164	227,355	228,351	205,673	151,953	150,393	149,856	7.17%
YoY %	-0.08%	-0.44%	11.03%	35.35%	1.04%	0.36%	-	-
Horiz. %	151.59%	151.72%	152.38%	137.25%	101.40%	100.36%	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	9.64%	-26.85%	-59.38%	-24.57%	0.26%	10.38%	25.73%	-
YoY %	135.90%	54.78%	-141.68%	-9,550.00%	-97.50%	-59.66%	-	-
Horiz. %	37.47%	-104.35%	-230.78%	-95.49%	1.01%	40.34%	100.00%	-
ROE	10.37%	-14.36%	-21.08%	-12.49%	0.12%	6.10%	18.07%	-
YoY %	172.21%	31.88%	-68.78%	-10,508.33%	-98.03%	-66.24%	-	-
Horiz. %	57.39%	-79.47%	-116.66%	-69.12%	0.66%	33.76%	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	100.03	44.39	33.72	58.47	56.55	71.64	81.52	3.46%
YoY %	125.34%	31.64%	-42.33%	3.40%	-21.06%	-12.12%	-	-
Horiz. %	122.71%	54.45%	41.36%	71.72%	69.37%	87.88%	100.00%	-
EPS	9.65	-11.92	-20.02	-14.37	0.15	7.44	20.96	-12.12%
YoY %	180.96%	40.46%	-39.32%	-9,680.00%	-97.98%	-64.50%	-	-
Horiz. %	46.04%	-56.87%	-95.52%	-68.56%	0.72%	35.50%	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	49.97	22.20	16.94	26.45	18.90	23.70	26.87	10.88%
YoY %	125.09%	31.05%	-35.95%	39.95%	-20.25%	-11.80%	-	-
Horiz. %	185.97%	82.62%	63.04%	98.44%	70.34%	88.20%	100.00%	-
EPS	4.82	-5.96	-10.06	-6.50	0.05	2.46	6.91	-5.82%
YoY %	180.87%	40.76%	-54.77%	-13,100.00%	-97.97%	-64.40%	-	-
Horiz. %	69.75%	-86.25%	-145.59%	-94.07%	0.72%	35.60%	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	0.4646	0.415	0.4771	0.5202	0.4044	0.4035	0.3823	3.30%
YoY %	11.95%	-13.02%	-8.29%	28.64%	0.22%	5.55%	-	-
Horiz. %	121.53%	108.55%	124.80%	136.07%	105.78%	105.55%	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	0.45	1.01	1.45	0.77	5.27	0.70	0.58	-4.13%
YoY %	-55.45%	-30.34%	88.31%	-85.39%	652.86%	20.69%	-	-
Horiz. %	77.59%	174.14%	250.00%	132.76%	908.62%	120.69%	100.00%	-
P/EPS	4.66	-3.77	-2.45	-3.13	2,030.58	6.72	2.24	12.97%
YoY %	223.61%	-53.88%	21.73%	-100.15%	30,116.96%	200.00%	-	-
Horiz. %	208.04%	-168.30%	-109.38%	-139.73%	90,650.89%	300.00%	100.00%	-
EY	21.44	-26.49	-40.86	-31.92	0.05	14.88	44.59	-11.48%
YoY %	180.94%	35.17%	-28.01%	-63,940.00%	-99.66%	-66.63%	-	-
Horiz. %	48.08%	-59.41%	-91.63%	-71.59%	0.11%	33.37%	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	0.52	1.06	1.13	0.74	4.42	0.70	0.54	-0.62%
YoY %	-50.94%	-6.19%	52.70%	-83.26%	531.43%	29.63%	-	-
Horiz. %	96.30%	196.30%	209.26%	137.04%	818.52%	129.63%	100.00%	-
P/EPS	5.39	-3.94	-1.90	-2.99	1,703.51	6.72	2.10	17.00%
YoY %	236.80%	-107.37%	36.45%	-100.18%	25,249.85%	220.00%	-	-
Horiz. %	256.67%	-187.62%	-90.48%	-142.38%	81,119.52%	320.00%	100.00%	-
EY	18.55	-25.36	-52.69	-33.41	0.06	14.88	47.63	-14.53%
YoY %	173.15%	51.87%	-57.71%	-55,783.33%	-99.60%	-68.76%	-	-
Horiz. %	38.95%	-53.24%	-110.62%	-70.14%	0.13%	31.24%	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