[GOB] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -7.34%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
Revenue 19,411 30,555 45,463 15,992 36,726 34,577 0 -100.00%
PBT 164 5,552 5,748 -56,686 -12,364 -11,584 0 -100.00%
Tax -111 -1,796 -2,100 -4,267 12,364 11,584 0 -100.00%
NP 53 3,756 3,648 -60,953 0 0 0 -100.00%
-
NP to SH 53 3,741 3,648 -60,953 -13,110 -11,953 0 -100.00%
-
Tax Rate 67.68% 32.35% 36.53% - - - - -
Total Cost 19,358 26,799 41,815 76,945 36,726 34,577 0 -100.00%
-
Net Worth 160,325 172,777 154,627 -486,226 -383,588 -115,586 0 -100.00%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 160,325 172,777 154,627 -486,226 -383,588 -115,586 0 -100.00%
NOSH 132,500 150,240 150,123 303,702 303,472 303,375 303,693 0.89%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 0.27% 12.29% 8.02% -381.15% 0.00% 0.00% 0.00% -
ROE 0.03% 2.17% 2.36% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
RPS 14.65 20.34 30.28 5.27 12.10 11.40 0.00 -100.00%
EPS 0.04 2.49 2.43 -20.07 -4.32 -3.94 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.15 1.03 -1.601 -1.264 -0.381 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 304,379
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
RPS 4.23 6.66 9.91 3.49 8.01 7.54 0.00 -100.00%
EPS 0.01 0.82 0.80 -13.29 -2.86 -2.61 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3495 0.3767 0.3371 -1.06 -0.8362 -0.252 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/06 30/06/05 30/06/04 - - - - -
Price 0.55 0.61 0.87 0.00 0.00 0.00 0.00 -
P/RPS 3.75 3.00 2.87 0.00 0.00 0.00 0.00 -100.00%
P/EPS 1,375.00 24.50 35.80 0.00 0.00 0.00 0.00 -100.00%
EY 0.07 4.08 2.79 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 0.45 0.53 0.84 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 30/06/99 CAGR
Date 16/08/06 30/08/05 18/08/04 29/08/03 28/12/01 30/08/00 - -
Price 0.56 0.53 0.81 0.00 0.00 0.00 0.00 -
P/RPS 3.82 2.61 2.67 0.00 0.00 0.00 0.00 -100.00%
P/EPS 1,400.00 21.29 33.33 0.00 0.00 0.00 0.00 -100.00%
EY 0.07 4.70 3.00 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 0.46 0.46 0.79 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