[GOB] QoQ Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 7.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 86,366 53,693 29,846 13,707 15,618 20,320 29,684 103.67%
PBT 14,222 9,778 4,990 -48,588 -53,438 -59,264 -72,724 -
Tax -4,897 -3,332 -1,878 -3,657 -3,345 -3,232 -4,120 12.19%
NP 9,325 6,446 3,112 -52,245 -56,783 -62,496 -76,844 -
-
NP to SH 9,325 6,446 3,112 -52,245 -56,783 -62,496 -76,844 -
-
Tax Rate 34.43% 34.08% 37.64% - - - - -
Total Cost 77,041 47,246 26,734 65,952 72,401 82,816 106,528 -19.41%
-
Net Worth 127,762 91,489 32,876 -486,226 -482,458 -472,365 -463,797 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 127,762 91,489 32,876 -486,226 -482,458 -472,365 -463,797 -
NOSH 82,962 60,588 20,419 303,702 303,814 303,771 303,731 -57.86%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 10.80% 12.01% 10.43% -381.15% -363.57% -307.56% -258.87% -
ROE 7.30% 7.05% 9.47% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 104.10 88.62 146.16 4.51 5.14 6.69 9.77 383.51%
EPS 11.24 10.64 15.24 -17.20 -18.69 -20.57 -25.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.51 1.61 -1.601 -1.588 -1.555 -1.527 -
Adjusted Per Share Value based on latest NOSH - 304,379
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 19.00 11.81 6.56 3.01 3.43 4.47 6.53 103.67%
EPS 2.05 1.42 0.68 -11.49 -12.49 -13.75 -16.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.281 0.2012 0.0723 -1.0694 -1.0611 -1.0389 -1.0201 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 - - - - - -
Price 1.33 1.32 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.28 1.49 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.83 12.41 0.00 0.00 0.00 0.00 0.00 -
EY 8.45 8.06 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.87 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 17/02/04 05/12/03 29/08/03 29/05/03 02/04/03 29/11/02 -
Price 0.87 1.32 1.37 0.00 0.00 0.00 0.00 -
P/RPS 0.84 1.49 0.94 0.00 0.00 0.00 0.00 -
P/EPS 7.74 12.41 8.99 0.00 0.00 0.00 0.00 -
EY 12.92 8.06 11.12 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.87 0.85 0.00 0.00 0.00 0.00 -

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