[GOB] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
05-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 105.96%
YoY- 104.05%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 181,852 86,366 53,693 29,846 13,707 15,618 20,320 331.62%
PBT 22,992 14,222 9,778 4,990 -48,588 -53,438 -59,264 -
Tax -8,400 -4,897 -3,332 -1,878 -3,657 -3,345 -3,232 89.14%
NP 14,592 9,325 6,446 3,112 -52,245 -56,783 -62,496 -
-
NP to SH 14,592 9,325 6,446 3,112 -52,245 -56,783 -62,496 -
-
Tax Rate 36.53% 34.43% 34.08% 37.64% - - - -
Total Cost 167,260 77,041 47,246 26,734 65,952 72,401 82,816 59.84%
-
Net Worth 154,627 127,762 91,489 32,876 -486,226 -482,458 -472,365 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 154,627 127,762 91,489 32,876 -486,226 -482,458 -472,365 -
NOSH 150,123 82,962 60,588 20,419 303,702 303,814 303,771 -37.51%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.02% 10.80% 12.01% 10.43% -381.15% -363.57% -307.56% -
ROE 9.44% 7.30% 7.05% 9.47% 0.00% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 121.13 104.10 88.62 146.16 4.51 5.14 6.69 590.74%
EPS 9.72 11.24 10.64 15.24 -17.20 -18.69 -20.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.54 1.51 1.61 -1.601 -1.588 -1.555 -
Adjusted Per Share Value based on latest NOSH - 40,839
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 40.00 19.00 11.81 6.56 3.01 3.43 4.47 331.60%
EPS 3.21 2.05 1.42 0.68 -11.49 -12.49 -13.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3401 0.281 0.2012 0.0723 -1.0694 -1.0611 -1.0389 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 - - - - -
Price 0.87 1.33 1.32 0.00 0.00 0.00 0.00 -
P/RPS 0.72 1.28 1.49 0.00 0.00 0.00 0.00 -
P/EPS 8.95 11.83 12.41 0.00 0.00 0.00 0.00 -
EY 11.17 8.45 8.06 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 0.84 0.86 0.87 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 20/05/04 17/02/04 05/12/03 29/08/03 29/05/03 02/04/03 -
Price 0.81 0.87 1.32 1.37 0.00 0.00 0.00 -
P/RPS 0.67 0.84 1.49 0.94 0.00 0.00 0.00 -
P/EPS 8.33 7.74 12.41 8.99 0.00 0.00 0.00 -
EY 12.00 12.92 8.06 11.12 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.56 0.87 0.85 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