[GOB] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 55.92%
YoY- 85.13%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 153,083 134,829 89,740 41,022 16,073 1,276 15,618 356.10%
PBT 23,198 19,970 10,974 -4,904 -17,829 -60,834 -53,438 -
Tax -7,959 -6,997 -5,819 -4,342 -3,146 -3,354 -3,345 77.94%
NP 15,239 12,973 5,155 -9,246 -20,975 -64,188 -56,783 -
-
NP to SH 15,239 12,973 5,155 -9,246 -20,975 -64,188 -56,783 -
-
Tax Rate 34.31% 35.04% 53.03% - - - - -
Total Cost 137,844 121,856 84,585 50,268 37,048 65,464 72,401 53.43%
-
Net Worth 155,877 154,627 231,257 212,501 65,752 -487,311 -482,781 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 155,877 154,627 231,257 212,501 65,752 -487,311 -482,781 -
NOSH 149,882 150,123 150,167 140,729 40,839 304,379 304,018 -37.51%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.95% 9.62% 5.74% -22.54% -130.50% -5,030.41% -363.57% -
ROE 9.78% 8.39% 2.23% -4.35% -31.90% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 102.14 89.81 59.76 29.15 39.36 0.42 5.14 629.66%
EPS 10.17 8.64 3.43 -6.57 -51.36 -21.09 -18.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.54 1.51 1.61 -1.601 -1.588 -
Adjusted Per Share Value based on latest NOSH - 140,729
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.67 29.65 19.74 9.02 3.54 0.28 3.43 356.55%
EPS 3.35 2.85 1.13 -2.03 -4.61 -14.12 -12.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3428 0.3401 0.5086 0.4674 0.1446 -1.0718 -1.0618 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - - -
Price 0.76 0.87 1.33 1.32 0.00 0.00 0.00 -
P/RPS 0.74 0.97 2.23 4.53 0.00 0.00 0.00 -
P/EPS 7.47 10.07 38.74 -20.09 0.00 0.00 0.00 -
EY 13.38 9.93 2.58 -4.98 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.86 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 18/08/04 20/05/04 17/02/04 05/12/03 29/08/03 29/05/03 -
Price 0.71 0.81 0.87 1.32 1.37 0.00 0.00 -
P/RPS 0.70 0.90 1.46 4.53 3.48 0.00 0.00 -
P/EPS 6.98 9.37 25.34 -20.09 -2.67 0.00 0.00 -
EY 14.32 10.67 3.95 -4.98 -37.49 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.56 0.87 0.85 0.00 0.00 -

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