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

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -87.92%
YoY- 2.55%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 131,026 91,220 60,360 30,555 140,437 107,077 78,640 40.58%
PBT 25,814 18,712 11,873 5,552 40,509 20,243 11,471 71.81%
Tax -8,661 -5,782 -3,945 -1,796 -9,539 -5,940 -4,001 67.41%
NP 17,153 12,930 7,928 3,756 30,970 14,303 7,470 74.14%
-
NP to SH 17,131 12,908 7,907 3,741 30,970 14,303 7,470 73.99%
-
Tax Rate 33.55% 30.90% 33.23% 32.35% 23.55% 29.34% 34.88% -
Total Cost 113,873 78,290 52,432 26,799 109,467 92,774 71,170 36.83%
-
Net Worth 181,510 180,111 174,044 172,777 169,554 160,589 155,999 10.63%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 181,510 180,111 174,044 172,777 169,554 160,589 155,999 10.63%
NOSH 150,008 150,093 150,037 150,240 150,048 150,083 149,999 0.00%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 13.09% 14.17% 13.13% 12.29% 22.05% 13.36% 9.50% -
ROE 9.44% 7.17% 4.54% 2.17% 18.27% 8.91% 4.79% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 87.35 60.78 40.23 20.34 93.59 71.34 52.43 40.58%
EPS 11.42 8.60 5.27 2.49 20.64 9.53 4.98 73.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.20 1.16 1.15 1.13 1.07 1.04 10.63%
Adjusted Per Share Value based on latest NOSH - 150,240
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 28.56 19.89 13.16 6.66 30.62 23.34 17.14 40.59%
EPS 3.73 2.81 1.72 0.82 6.75 3.12 1.63 73.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3957 0.3926 0.3794 0.3767 0.3696 0.3501 0.3401 10.63%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
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 0.62 0.72 1.17 3.00 0.79 1.21 1.45 -43.27%
P/EPS 4.73 5.12 8.92 24.50 3.59 9.02 15.26 -54.23%
EY 21.15 19.55 11.21 4.08 27.89 11.08 6.55 118.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.41 0.53 0.65 0.80 0.73 -27.59%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
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 0.64 0.86 1.09 2.61 0.60 1.08 1.35 -39.22%
P/EPS 4.90 6.05 8.35 21.29 2.71 8.08 14.26 -50.97%
EY 20.39 16.54 11.98 4.70 36.86 12.38 7.01 103.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.38 0.46 0.50 0.72 0.68 -22.95%

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