[GOB] QoQ Cumulative 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- -83.83%
YoY- 984.91%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 108,974 68,962 48,266 19,346 74,747 51,333 37,081 105.03%
PBT -34,916 -5,106 -2,955 1,284 7,185 4,337 3,241 -
Tax 6,112 1,383 1,585 -709 -3,629 -1,862 -1,278 -
NP -28,804 -3,723 -1,370 575 3,556 2,475 1,963 -
-
NP to SH -28,804 -3,723 -1,370 575 3,556 2,475 1,963 -
-
Tax Rate - - - 55.22% 50.51% 42.93% 39.43% -
Total Cost 137,778 72,685 49,636 18,771 71,191 48,858 35,118 148.54%
-
Net Worth 224,497 183,851 182,164 184,605 183,051 183,000 182,813 14.66%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,605 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 224,497 183,851 182,164 184,605 183,051 183,000 182,813 14.66%
NOSH 163,866 153,209 150,549 151,315 150,042 150,000 149,847 6.13%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -26.43% -5.40% -2.84% 2.97% 4.76% 4.82% 5.29% -
ROE -12.83% -2.03% -0.75% 0.31% 1.94% 1.35% 1.07% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 66.50 45.01 32.06 12.79 49.82 34.22 24.75 93.15%
EPS -17.58 -2.43 -0.91 0.38 2.37 1.65 1.31 -
DPS 0.98 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.20 1.21 1.22 1.22 1.22 1.22 8.02%
Adjusted Per Share Value based on latest NOSH - 151,315
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 23.97 15.17 10.62 4.25 16.44 11.29 8.16 104.97%
EPS -6.34 -0.82 -0.30 0.13 0.78 0.54 0.43 -
DPS 0.35 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4938 0.4044 0.4006 0.406 0.4026 0.4025 0.4021 14.66%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.87 2.10 2.98 4.20 0.63 0.50 0.50 -
P/RPS 1.31 4.67 9.30 32.85 1.26 1.46 2.02 -25.05%
P/EPS -4.95 -86.42 -327.47 1,105.26 26.58 30.30 38.17 -
EY -20.20 -1.16 -0.31 0.09 3.76 3.30 2.62 -
DY 1.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 1.75 2.46 3.44 0.52 0.41 0.41 34.52%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 21/02/08 15/11/07 16/08/07 17/05/07 12/02/07 13/11/06 -
Price 0.64 1.75 2.50 2.21 1.88 0.63 0.50 -
P/RPS 0.96 3.89 7.80 17.29 3.77 1.84 2.02 -39.07%
P/EPS -3.64 -72.02 -274.73 581.58 79.32 38.18 38.17 -
EY -27.47 -1.39 -0.36 0.17 1.26 2.62 2.62 -
DY 1.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 1.46 2.07 1.81 1.54 0.52 0.41 9.52%

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