[GOB] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 5.68%
YoY- 5.85%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 77,644 131,026 121,626 120,720 122,220 140,437 142,769 -33.44%
PBT 656 25,814 24,949 23,746 22,208 40,509 26,990 -91.66%
Tax -444 -8,661 -7,709 -7,890 -7,184 -9,539 -7,920 -85.42%
NP 212 17,153 17,240 15,856 15,024 30,970 19,070 -95.05%
-
NP to SH 212 17,131 17,210 15,814 14,964 30,970 19,070 -95.05%
-
Tax Rate 67.68% 33.55% 30.90% 33.23% 32.35% 23.55% 29.34% -
Total Cost 77,432 113,873 104,386 104,864 107,196 109,467 123,698 -26.88%
-
Net Worth 160,325 181,510 180,111 174,044 172,777 169,554 160,589 -0.10%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 160,325 181,510 180,111 174,044 172,777 169,554 160,589 -0.10%
NOSH 132,500 150,008 150,093 150,037 150,240 150,048 150,083 -7.99%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.27% 13.09% 14.17% 13.13% 12.29% 22.05% 13.36% -
ROE 0.13% 9.44% 9.56% 9.09% 8.66% 18.27% 11.88% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 58.60 87.35 81.03 80.46 81.35 93.59 95.13 -27.66%
EPS 0.16 11.42 11.47 10.54 9.96 20.64 12.71 -94.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 1.20 1.16 1.15 1.13 1.07 8.56%
Adjusted Per Share Value based on latest NOSH - 149,856
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 17.08 28.82 26.75 26.55 26.88 30.89 31.40 -33.43%
EPS 0.05 3.77 3.79 3.48 3.29 6.81 4.19 -94.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3992 0.3961 0.3828 0.38 0.3729 0.3532 -0.11%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.55 0.54 0.44 0.47 0.61 0.74 0.86 -
P/RPS 0.94 0.62 0.54 0.58 0.75 0.79 0.90 2.94%
P/EPS 343.75 4.73 3.84 4.46 6.12 3.59 6.77 1281.10%
EY 0.29 21.15 26.06 22.43 16.33 27.89 14.78 -92.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.37 0.41 0.53 0.65 0.80 -31.92%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 24/05/06 20/02/06 24/11/05 30/08/05 18/05/05 24/02/05 -
Price 0.56 0.56 0.52 0.44 0.53 0.56 0.77 -
P/RPS 0.96 0.64 0.64 0.55 0.65 0.60 0.81 12.02%
P/EPS 350.00 4.90 4.53 4.17 5.32 2.71 6.06 1405.30%
EY 0.29 20.39 22.05 23.95 18.79 36.86 16.50 -93.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.43 0.38 0.46 0.50 0.72 -25.88%

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