[GOB] QoQ Quarter Result on 30-Jun-2005 [#1]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Quarter Result
Revenue	39,806	30,860	29,805	30,555	33,360	28,437	33,177	12.92%
YoY %	28.99%	3.54%	-2.45%	-8.41%	17.31%	-14.29%	-	-
Horiz. %	119.98%	93.02%	89.84%	92.10%	100.55%	85.71%	100.00%	-
PBT	7,102	6,839	6,321	5,552	20,266	8,772	5,723	15.49%
YoY %	3.85%	8.19%	13.85%	-72.60%	131.03%	53.28%	-	-
Horiz. %	124.10%	119.50%	110.45%	97.01%	354.11%	153.28%	100.00%	-
Tax	-2,879	-1,837	-2,149	-1,796	-3,599	-1,939	-1,901	31.91%
YoY %	-56.72%	14.52%	-19.65%	50.10%	-85.61%	-2.00%	-	-
Horiz. %	151.45%	96.63%	113.05%	94.48%	189.32%	102.00%	100.00%	-
NP	4,223	5,002	4,172	3,756	16,667	6,833	3,822	6.88%
YoY %	-15.57%	19.89%	11.08%	-77.46%	143.92%	78.78%	-	-
Horiz. %	110.49%	130.87%	109.16%	98.27%	436.08%	178.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,223	5,001	4,166	3,741	16,667	6,833	3,822	6.88%
YoY %	-15.56%	20.04%	11.36%	-77.55%	143.92%	78.78%	-	-
Horiz. %	110.49%	130.85%	109.00%	97.88%	436.08%	178.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.54%	26.86%	34.00%	32.35%	17.76%	22.10%	33.22%	-
YoY %	50.93%	-21.00%	5.10%	82.15%	-19.64%	-33.47%	-	-
Horiz. %	122.03%	80.85%	102.35%	97.38%	53.46%	66.53%	100.00%	-
Total Cost	35,583	25,858	25,633	26,799	16,693	21,604	29,355	13.69%
YoY %	37.61%	0.88%	-4.35%	60.54%	-22.73%	-26.40%	-	-
Horiz. %	121.22%	88.09%	87.32%	91.29%	56.87%	73.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	181,199	180,216	173,833	172,777	169,520	160,688	155,877	10.56%
YoY %	0.55%	3.67%	0.61%	1.92%	5.50%	3.09%	-	-
Horiz. %	116.24%	115.61%	111.52%	110.84%	108.75%	103.09%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	181,199	180,216	173,833	172,777	169,520	160,688	155,877	10.56%
YoY %	0.55%	3.67%	0.61%	1.92%	5.50%	3.09%	-	-
Horiz. %	116.24%	115.61%	111.52%	110.84%	108.75%	103.09%	100.00%	-
NOSH	149,751	150,180	149,856	150,240	150,018	150,175	149,882	-0.05%
YoY %	-0.29%	0.22%	-0.26%	0.15%	-0.10%	0.20%	-	-
Horiz. %	99.91%	100.20%	99.98%	100.24%	100.09%	100.20%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	10.61%	16.21%	14.00%	12.29%	49.96%	24.03%	11.52%	-
YoY %	-34.55%	15.79%	13.91%	-75.40%	107.91%	108.59%	-	-
Horiz. %	92.10%	140.71%	121.53%	106.68%	433.68%	208.59%	100.00%	-
ROE	2.33%	2.77%	2.40%	2.17%	9.83%	4.25%	2.45%	-
YoY %	-15.88%	15.42%	10.60%	-77.92%	131.29%	73.47%	-	-
Horiz. %	95.10%	113.06%	97.96%	88.57%	401.22%	173.47%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	26.58	20.55	19.89	20.34	22.24	18.94	22.14	12.97%
YoY %	29.34%	3.32%	-2.21%	-8.54%	17.42%	-14.45%	-	-
Horiz. %	120.05%	92.82%	89.84%	91.87%	100.45%	85.55%	100.00%	-
EPS	2.82	3.33	2.78	2.49	11.11	4.55	2.55	6.94%
YoY %	-15.32%	19.78%	11.65%	-77.59%	144.18%	78.43%	-	-
Horiz. %	110.59%	130.59%	109.02%	97.65%	435.69%	178.43%	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	1.21	1.20	1.16	1.15	1.13	1.07	1.04	10.63%
YoY %	0.83%	3.45%	0.87%	1.77%	5.61%	2.88%	-	-
Horiz. %	116.35%	115.38%	111.54%	110.58%	108.65%	102.88%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 150,240
RPS	8.68	6.73	6.50	6.66	7.27	6.20	7.23	12.97%
YoY %	28.97%	3.54%	-2.40%	-8.39%	17.26%	-14.25%	-	-
Horiz. %	120.06%	93.08%	89.90%	92.12%	100.55%	85.75%	100.00%	-
EPS	0.92	1.09	0.91	0.82	3.63	1.49	0.83	7.11%
YoY %	-15.60%	19.78%	10.98%	-77.41%	143.62%	79.52%	-	-
Horiz. %	110.84%	131.33%	109.64%	98.80%	437.35%	179.52%	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	0.395	0.3929	0.379	0.3767	0.3696	0.3503	0.3398	10.56%
YoY %	0.53%	3.67%	0.61%	1.92%	5.51%	3.09%	-	-
Horiz. %	116.24%	115.63%	111.54%	110.86%	108.77%	103.09%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	0.54	0.44	0.47	0.61	0.74	0.86	0.76	-
P/RPS	2.03	2.14	2.36	3.00	3.33	4.54	3.43	-29.53%
YoY %	-5.14%	-9.32%	-21.33%	-9.91%	-26.65%	32.36%	-	-
Horiz. %	59.18%	62.39%	68.80%	87.46%	97.08%	132.36%	100.00%	-
P/EPS	19.15	13.21	16.91	24.50	6.66	18.90	29.80	-25.55%
YoY %	44.97%	-21.88%	-30.98%	267.87%	-64.76%	-36.58%	-	-
Horiz. %	64.26%	44.33%	56.74%	82.21%	22.35%	63.42%	100.00%	-
EY	5.22	7.57	5.91	4.08	15.01	5.29	3.36	34.17%
YoY %	-31.04%	28.09%	44.85%	-72.82%	183.74%	57.44%	-	-
Horiz. %	155.36%	225.30%	175.89%	121.43%	446.73%	157.44%	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	0.45	0.37	0.41	0.53	0.65	0.80	0.73	-27.59%
YoY %	21.62%	-9.76%	-22.64%	-18.46%	-18.75%	9.59%	-	-
Horiz. %	61.64%	50.68%	56.16%	72.60%	89.04%	109.59%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	24/05/06	20/02/06	24/11/05	30/08/05	18/05/05	24/02/05	24/11/04	-
Price	0.56	0.52	0.44	0.53	0.56	0.77	0.71	-
P/RPS	2.11	2.53	2.21	2.61	2.52	4.07	3.21	-24.41%
YoY %	-16.60%	14.48%	-15.33%	3.57%	-38.08%	26.79%	-	-
Horiz. %	65.73%	78.82%	68.85%	81.31%	78.50%	126.79%	100.00%	-
P/EPS	19.86	15.62	15.83	21.29	5.04	16.92	27.84	-20.17%
YoY %	27.14%	-1.33%	-25.65%	322.42%	-70.21%	-39.22%	-	-
Horiz. %	71.34%	56.11%	56.86%	76.47%	18.10%	60.78%	100.00%	-
EY	5.04	6.40	6.32	4.70	19.84	5.91	3.59	25.40%
YoY %	-21.25%	1.27%	34.47%	-76.31%	235.70%	64.62%	-	-
Horiz. %	140.39%	178.27%	176.04%	130.92%	552.65%	164.62%	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	0.46	0.43	0.38	0.46	0.50	0.72	0.68	-22.95%
YoY %	6.98%	13.16%	-17.39%	-8.00%	-30.56%	5.88%	-	-
Horiz. %	67.65%	63.24%	55.88%	67.65%	73.53%	105.88%	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