[GOB] QoQ Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 104.77%
YoY- 380.08%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 30,555 140,437 107,077 78,640 45,463 86,366 40,270 -16.82%
PBT 5,552 40,509 20,243 11,471 5,748 14,222 7,334 -16.95%
Tax -1,796 -9,539 -5,940 -4,001 -2,100 -4,897 -2,499 -19.78%
NP 3,756 30,970 14,303 7,470 3,648 9,325 4,835 -15.50%
-
NP to SH 3,741 30,970 14,303 7,470 3,648 9,325 4,835 -15.73%
-
Tax Rate 32.35% 23.55% 29.34% 34.88% 36.53% 34.43% 34.07% -
Total Cost 26,799 109,467 92,774 71,170 41,815 77,041 35,435 -17.00%
-
Net Worth 172,777 169,554 160,589 155,999 154,627 127,762 91,489 52.84%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 172,777 169,554 160,589 155,999 154,627 127,762 91,489 52.84%
NOSH 150,240 150,048 150,083 149,999 150,123 82,962 60,588 83.30%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.29% 22.05% 13.36% 9.50% 8.02% 10.80% 12.01% -
ROE 2.17% 18.27% 8.91% 4.79% 2.36% 7.30% 5.28% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.34 93.59 71.34 52.43 30.28 104.10 66.46 -54.61%
EPS 2.49 20.64 9.53 4.98 2.43 11.24 7.98 -54.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.07 1.04 1.03 1.54 1.51 -16.61%
Adjusted Per Share Value based on latest NOSH - 149,882
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.66 30.62 23.34 17.14 9.91 18.83 8.78 -16.84%
EPS 0.82 6.75 3.12 1.63 0.80 2.03 1.05 -15.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3767 0.3696 0.3501 0.3401 0.3371 0.2785 0.1994 52.87%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.61 0.74 0.86 0.76 0.87 1.33 1.32 -
P/RPS 3.00 0.79 1.21 1.45 2.87 1.28 1.99 31.50%
P/EPS 24.50 3.59 9.02 15.26 35.80 11.83 16.54 29.97%
EY 4.08 27.89 11.08 6.55 2.79 8.45 6.05 -23.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.80 0.73 0.84 0.86 0.87 -28.15%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 18/05/05 24/02/05 24/11/04 18/08/04 20/05/04 17/02/04 -
Price 0.53 0.56 0.77 0.71 0.81 0.87 1.32 -
P/RPS 2.61 0.60 1.08 1.35 2.67 0.84 1.99 19.83%
P/EPS 21.29 2.71 8.08 14.26 33.33 7.74 16.54 18.34%
EY 4.70 36.86 12.38 7.01 3.00 12.92 6.05 -15.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.72 0.68 0.79 0.56 0.87 -34.63%

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