[GOB] YoY Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
02-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 18.67%
YoY- -43.62%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 121,626 142,769 53,693 20,320 153,876 176,762 138,070 0.13%
PBT 24,949 26,990 9,778 -59,264 -40,148 -237,350 -13,406 -
Tax -7,709 -7,920 -3,332 -3,232 -3,365 237,350 13,406 -
NP 17,240 19,070 6,446 -62,496 -43,513 0 0 -100.00%
-
NP to SH 17,210 19,070 6,446 -62,496 -43,513 -241,086 -21,492 -
-
Tax Rate 30.90% 29.34% 34.08% - - - - -
Total Cost 104,386 123,698 47,246 82,816 197,389 176,762 138,070 0.29%
-
Net Worth 180,111 160,589 91,489 -472,365 -403,531 -255,139 9,410 -3.08%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 180,111 160,589 91,489 -472,365 -403,531 -255,139 9,410 -3.08%
NOSH 150,093 150,083 60,588 303,771 303,864 303,737 303,559 0.75%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 14.17% 13.36% 12.01% -307.56% -28.28% 0.00% 0.00% -
ROE 9.56% 11.88% 7.05% 0.00% 0.00% 0.00% -228.39% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 81.03 95.13 88.62 6.69 50.64 58.20 45.48 -0.61%
EPS 11.47 12.71 10.64 -20.57 -14.32 -79.37 -7.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.07 1.51 -1.555 -1.328 -0.84 0.031 -3.81%
Adjusted Per Share Value based on latest NOSH - 303,956
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 26.51 31.12 11.71 4.43 33.54 38.53 30.10 0.13%
EPS 3.75 4.16 1.41 -13.62 -9.49 -52.56 -4.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3926 0.3501 0.1994 -1.0298 -0.8797 -0.5562 0.0205 -3.08%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 0.44 0.86 1.32 0.00 0.00 0.00 0.00 -
P/RPS 0.54 0.90 1.49 0.00 0.00 0.00 0.00 -100.00%
P/EPS 3.84 6.77 12.41 0.00 0.00 0.00 0.00 -100.00%
EY 26.06 14.78 8.06 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.80 0.87 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 20/02/06 24/02/05 17/02/04 02/04/03 28/02/02 28/02/01 02/05/00 -
Price 0.52 0.77 1.32 0.00 0.00 0.00 0.00 -
P/RPS 0.64 0.81 1.49 0.00 0.00 0.00 0.00 -100.00%
P/EPS 4.53 6.06 12.41 0.00 0.00 0.00 0.00 -100.00%
EY 22.05 16.50 8.06 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.72 0.87 0.00 0.00 0.00 0.00 -100.00%

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