[GOB] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 56.48%
YoY- 127.93%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 140,437 142,769 157,280 181,852 86,366 53,693 29,846 180.53%
PBT 40,509 26,990 22,942 22,992 14,222 9,778 4,990 303.41%
Tax -9,539 -7,920 -8,002 -8,400 -4,897 -3,332 -1,878 195.19%
NP 30,970 19,070 14,940 14,592 9,325 6,446 3,112 362.01%
-
NP to SH 30,970 19,070 14,940 14,592 9,325 6,446 3,112 362.01%
-
Tax Rate 23.55% 29.34% 34.88% 36.53% 34.43% 34.08% 37.64% -
Total Cost 109,467 123,698 142,340 167,260 77,041 47,246 26,734 155.72%
-
Net Worth 169,554 160,589 155,999 154,627 127,762 91,489 32,876 198.20%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 169,554 160,589 155,999 154,627 127,762 91,489 32,876 198.20%
NOSH 150,048 150,083 149,999 150,123 82,962 60,588 20,419 277.51%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 22.05% 13.36% 9.50% 8.02% 10.80% 12.01% 10.43% -
ROE 18.27% 11.88% 9.58% 9.44% 7.30% 7.05% 9.47% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 93.59 95.13 104.85 121.13 104.10 88.62 146.16 -25.68%
EPS 20.64 12.71 9.96 9.72 11.24 10.64 15.24 22.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.07 1.04 1.03 1.54 1.51 1.61 -21.00%
Adjusted Per Share Value based on latest NOSH - 150,123
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 30.89 31.40 34.59 40.00 19.00 11.81 6.56 180.67%
EPS 6.81 4.19 3.29 3.21 2.05 1.42 0.68 363.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3729 0.3532 0.3431 0.3401 0.281 0.2012 0.0723 198.21%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.74 0.86 0.76 0.87 1.33 1.32 0.00 -
P/RPS 0.79 0.90 0.72 0.72 1.28 1.49 0.00 -
P/EPS 3.59 6.77 7.63 8.95 11.83 12.41 0.00 -
EY 27.89 14.78 13.11 11.17 8.45 8.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.80 0.73 0.84 0.86 0.87 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 24/02/05 24/11/04 18/08/04 20/05/04 17/02/04 05/12/03 -
Price 0.56 0.77 0.71 0.81 0.87 1.32 1.37 -
P/RPS 0.60 0.81 0.68 0.67 0.84 1.49 0.94 -25.84%
P/EPS 2.71 6.06 7.13 8.33 7.74 12.41 8.99 -55.00%
EY 36.86 16.50 14.03 12.00 12.92 8.06 11.12 122.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.72 0.68 0.79 0.56 0.87 0.85 -29.77%

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