[GOB] YoY Annualized Quarter 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- 107.16%
YoY- 110.32%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 68,444 121,626 142,769 53,693 20,320 153,876 176,762 -14.62%
PBT 5,782 24,949 26,990 9,778 -59,264 -40,148 -237,350 -
Tax -2,482 -7,709 -7,920 -3,332 -3,232 -3,365 237,350 -
NP 3,300 17,240 19,070 6,446 -62,496 -43,513 0 -
-
NP to SH 3,300 17,210 19,070 6,446 -62,496 -43,513 -241,086 -
-
Tax Rate 42.93% 30.90% 29.34% 34.08% - - - -
Total Cost 65,144 104,386 123,698 47,246 82,816 197,389 176,762 -15.32%
-
Net Worth 182,999 180,111 160,589 91,489 -472,365 -403,531 -255,139 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 182,999 180,111 160,589 91,489 -472,365 -403,531 -255,139 -
NOSH 149,999 150,093 150,083 60,588 303,771 303,864 303,737 -11.08%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.82% 14.17% 13.36% 12.01% -307.56% -28.28% 0.00% -
ROE 1.80% 9.56% 11.88% 7.05% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 45.63 81.03 95.13 88.62 6.69 50.64 58.20 -3.97%
EPS 2.20 11.47 12.71 10.64 -20.57 -14.32 -79.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.20 1.07 1.51 -1.555 -1.328 -0.84 -
Adjusted Per Share Value based on latest NOSH - 140,729
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 14.92 26.51 31.12 11.71 4.43 33.54 38.53 -14.61%
EPS 0.72 3.75 4.16 1.41 -13.62 -9.49 -52.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3989 0.3926 0.3501 0.1994 -1.0298 -0.8797 -0.5562 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.50 0.44 0.86 1.32 0.00 0.00 0.00 -
P/RPS 1.10 0.54 0.90 1.49 0.00 0.00 0.00 -
P/EPS 22.73 3.84 6.77 12.41 0.00 0.00 0.00 -
EY 4.40 26.06 14.78 8.06 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.80 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 20/02/06 24/02/05 17/02/04 02/04/03 28/02/02 28/02/01 -
Price 0.63 0.52 0.77 1.32 0.00 0.00 0.00 -
P/RPS 1.38 0.64 0.81 1.49 0.00 0.00 0.00 -
P/EPS 28.64 4.53 6.06 12.41 0.00 0.00 0.00 -
EY 3.49 22.05 16.50 8.06 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.72 0.87 0.00 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