[GOB] QoQ 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- 143.92%
YoY- 271.2%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 30,860 29,805 30,555 33,360 28,437 33,177 45,463 -22.70%
PBT 6,839 6,321 5,552 20,266 8,772 5,723 5,748 12.24%
Tax -1,837 -2,149 -1,796 -3,599 -1,939 -1,901 -2,100 -8.51%
NP 5,002 4,172 3,756 16,667 6,833 3,822 3,648 23.35%
-
NP to SH 5,001 4,166 3,741 16,667 6,833 3,822 3,648 23.33%
-
Tax Rate 26.86% 34.00% 32.35% 17.76% 22.10% 33.22% 36.53% -
Total Cost 25,858 25,633 26,799 16,693 21,604 29,355 41,815 -27.35%
-
Net Worth 180,216 173,833 172,777 169,520 160,688 155,877 154,627 10.71%
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 180,216 173,833 172,777 169,520 160,688 155,877 154,627 10.71%
NOSH 150,180 149,856 150,240 150,018 150,175 149,882 150,123 0.02%
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 16.21% 14.00% 12.29% 49.96% 24.03% 11.52% 8.02% -
ROE 2.77% 2.40% 2.17% 9.83% 4.25% 2.45% 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 20.55 19.89 20.34 22.24 18.94 22.14 30.28 -22.71%
EPS 3.33 2.78 2.49 11.11 4.55 2.55 2.43 23.30%
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 6.73 6.50 6.66 7.27 6.20 7.23 9.91 -22.68%
EPS 1.09 0.91 0.82 3.63 1.49 0.83 0.80 22.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3929 0.379 0.3767 0.3696 0.3503 0.3398 0.3371 10.72%
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 2.14 2.36 3.00 3.33 4.54 3.43 2.87 -17.72%
P/EPS 13.21 16.91 24.50 6.66 18.90 29.80 35.80 -48.46%
EY 7.57 5.91 4.08 15.01 5.29 3.36 2.79 94.18%
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 2.53 2.21 2.61 2.52 4.07 3.21 2.67 -3.51%
P/EPS 15.62 15.83 21.29 5.04 16.92 27.84 33.33 -39.58%
EY 6.40 6.32 4.70 19.84 5.91 3.59 3.00 65.49%
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