[GOB] YoY TTM Result on 30-Sep-2003 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
05-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 67.32%
YoY- 66.15%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 107,747 122,157 153,083 16,073 105,586 170,040 194,523 -9.37%
PBT 17,182 40,911 23,198 -17,829 -57,678 -288,910 -132,343 -
Tax -5,994 -9,483 -7,959 -3,146 19,256 277,626 132,343 -
NP 11,188 31,428 15,239 -20,975 -38,422 -11,284 0 -
-
NP to SH 11,187 31,407 15,239 -20,975 -61,960 -288,314 -141,633 -
-
Tax Rate 34.89% 23.18% 34.31% - - - - -
Total Cost 96,559 90,729 137,844 37,048 144,008 181,324 194,523 -11.01%
-
Net Worth 183,480 173,833 155,877 65,752 -463,969 -395,700 -139,978 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 183,480 173,833 155,877 65,752 -463,969 -395,700 -139,978 -
NOSH 150,393 149,856 149,882 40,839 303,843 304,150 303,642 -11.04%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.38% 25.73% 9.95% -130.50% -36.39% -6.64% 0.00% -
ROE 6.10% 18.07% 9.78% -31.90% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 71.64 81.52 102.14 39.36 34.75 55.91 64.06 1.88%
EPS 7.44 20.96 10.17 -51.36 -20.39 -94.79 -46.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.16 1.04 1.61 -1.527 -1.301 -0.461 -
Adjusted Per Share Value based on latest NOSH - 40,839
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 23.49 26.63 33.37 3.50 23.02 37.07 42.41 -9.37%
EPS 2.44 6.85 3.32 -4.57 -13.51 -62.85 -30.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.379 0.3398 0.1433 -1.0114 -0.8626 -0.3052 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 - - - - -
Price 0.50 0.47 0.76 0.00 0.00 0.00 0.00 -
P/RPS 0.70 0.58 0.74 0.00 0.00 0.00 0.00 -
P/EPS 6.72 2.24 7.47 0.00 0.00 0.00 0.00 -
EY 14.88 44.59 13.38 0.00 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 0.41 0.73 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/11/06 24/11/05 24/11/04 05/12/03 29/11/02 28/12/01 30/11/00 -
Price 0.50 0.44 0.71 1.37 0.00 0.00 0.00 -
P/RPS 0.70 0.54 0.70 3.48 0.00 0.00 0.00 -
P/EPS 6.72 2.10 6.98 -2.67 0.00 0.00 0.00 -
EY 14.88 47.63 14.32 -37.49 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 0.38 0.68 0.85 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