[GOB] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 27.65%
YoY- 195.82%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 120,720 122,220 140,437 142,769 157,280 181,852 86,366 24.98%
PBT 23,746 22,208 40,509 26,990 22,942 22,992 14,222 40.69%
Tax -7,890 -7,184 -9,539 -7,920 -8,002 -8,400 -4,897 37.39%
NP 15,856 15,024 30,970 19,070 14,940 14,592 9,325 42.41%
-
NP to SH 15,814 14,964 30,970 19,070 14,940 14,592 9,325 42.16%
-
Tax Rate 33.23% 32.35% 23.55% 29.34% 34.88% 36.53% 34.43% -
Total Cost 104,864 107,196 109,467 123,698 142,340 167,260 77,041 22.79%
-
Net Worth 174,044 172,777 169,554 160,589 155,999 154,627 127,762 22.86%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 174,044 172,777 169,554 160,589 155,999 154,627 127,762 22.86%
NOSH 150,037 150,240 150,048 150,083 149,999 150,123 82,962 48.38%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.13% 12.29% 22.05% 13.36% 9.50% 8.02% 10.80% -
ROE 9.09% 8.66% 18.27% 11.88% 9.58% 9.44% 7.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 80.46 81.35 93.59 95.13 104.85 121.13 104.10 -15.76%
EPS 10.54 9.96 20.64 12.71 9.96 9.72 11.24 -4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.13 1.07 1.04 1.03 1.54 -17.19%
Adjusted Per Share Value based on latest NOSH - 150,175
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.55 26.88 30.89 31.40 34.59 40.00 19.00 24.96%
EPS 3.48 3.29 6.81 4.19 3.29 3.21 2.05 42.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3828 0.38 0.3729 0.3532 0.3431 0.3401 0.281 22.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.61 0.74 0.86 0.76 0.87 1.33 -
P/RPS 0.58 0.75 0.79 0.90 0.72 0.72 1.28 -40.97%
P/EPS 4.46 6.12 3.59 6.77 7.63 8.95 11.83 -47.78%
EY 22.43 16.33 27.89 14.78 13.11 11.17 8.45 91.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.65 0.80 0.73 0.84 0.86 -38.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 30/08/05 18/05/05 24/02/05 24/11/04 18/08/04 20/05/04 -
Price 0.44 0.53 0.56 0.77 0.71 0.81 0.87 -
P/RPS 0.55 0.65 0.60 0.81 0.68 0.67 0.84 -24.57%
P/EPS 4.17 5.32 2.71 6.06 7.13 8.33 7.74 -33.76%
EY 23.95 18.79 36.86 16.50 14.03 12.00 12.92 50.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.50 0.72 0.68 0.79 0.56 -22.76%

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