[GOB] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 116.53%
YoY- 232.12%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 91,220 60,360 30,555 140,437 107,077 78,640 45,463 58.88%
PBT 18,712 11,873 5,552 40,509 20,243 11,471 5,748 119.18%
Tax -5,782 -3,945 -1,796 -9,539 -5,940 -4,001 -2,100 96.08%
NP 12,930 7,928 3,756 30,970 14,303 7,470 3,648 131.93%
-
NP to SH 12,908 7,907 3,741 30,970 14,303 7,470 3,648 131.66%
-
Tax Rate 30.90% 33.23% 32.35% 23.55% 29.34% 34.88% 36.53% -
Total Cost 78,290 52,432 26,799 109,467 92,774 71,170 41,815 51.73%
-
Net Worth 180,111 174,044 172,777 169,554 160,589 155,999 154,627 10.67%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 180,111 174,044 172,777 169,554 160,589 155,999 154,627 10.67%
NOSH 150,093 150,037 150,240 150,048 150,083 149,999 150,123 -0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 14.17% 13.13% 12.29% 22.05% 13.36% 9.50% 8.02% -
ROE 7.17% 4.54% 2.17% 18.27% 8.91% 4.79% 2.36% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 60.78 40.23 20.34 93.59 71.34 52.43 30.28 58.92%
EPS 8.60 5.27 2.49 20.64 9.53 4.98 2.43 131.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.16 1.15 1.13 1.07 1.04 1.03 10.69%
Adjusted Per Share Value based on latest NOSH - 150,018
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 19.89 13.16 6.66 30.62 23.34 17.14 9.91 58.91%
EPS 2.81 1.72 0.82 6.75 3.12 1.63 0.80 130.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3926 0.3794 0.3767 0.3696 0.3501 0.3401 0.3371 10.66%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.44 0.47 0.61 0.74 0.86 0.76 0.87 -
P/RPS 0.72 1.17 3.00 0.79 1.21 1.45 2.87 -60.12%
P/EPS 5.12 8.92 24.50 3.59 9.02 15.26 35.80 -72.55%
EY 19.55 11.21 4.08 27.89 11.08 6.55 2.79 264.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.53 0.65 0.80 0.73 0.84 -42.02%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 24/11/05 30/08/05 18/05/05 24/02/05 24/11/04 18/08/04 -
Price 0.52 0.44 0.53 0.56 0.77 0.71 0.81 -
P/RPS 0.86 1.09 2.61 0.60 1.08 1.35 2.67 -52.91%
P/EPS 6.05 8.35 21.29 2.71 8.08 14.26 33.33 -67.84%
EY 16.54 11.98 4.70 36.86 12.38 7.01 3.00 211.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.46 0.50 0.72 0.68 0.79 -33.26%

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