[GOB] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 8.83%
YoY- -9.75%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 74,162 77,644 131,026 121,626 120,720 122,220 140,437 -34.64%
PBT 6,482 656 25,814 24,949 23,746 22,208 40,509 -70.49%
Tax -2,556 -444 -8,661 -7,709 -7,890 -7,184 -9,539 -58.40%
NP 3,926 212 17,153 17,240 15,856 15,024 30,970 -74.73%
-
NP to SH 3,926 212 17,131 17,210 15,814 14,964 30,970 -74.73%
-
Tax Rate 39.43% 67.68% 33.55% 30.90% 33.23% 32.35% 23.55% -
Total Cost 70,236 77,432 113,873 104,386 104,864 107,196 109,467 -25.58%
-
Net Worth 182,813 160,325 181,510 180,111 174,044 172,777 169,554 5.14%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 182,813 160,325 181,510 180,111 174,044 172,777 169,554 5.14%
NOSH 149,847 132,500 150,008 150,093 150,037 150,240 150,048 -0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.29% 0.27% 13.09% 14.17% 13.13% 12.29% 22.05% -
ROE 2.15% 0.13% 9.44% 9.56% 9.09% 8.66% 18.27% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 49.49 58.60 87.35 81.03 80.46 81.35 93.59 -34.58%
EPS 2.62 0.16 11.42 11.47 10.54 9.96 20.64 -74.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.21 1.20 1.16 1.15 1.13 5.23%
Adjusted Per Share Value based on latest NOSH - 150,180
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.31 17.08 28.82 26.75 26.55 26.88 30.89 -34.64%
EPS 0.86 0.05 3.77 3.79 3.48 3.29 6.81 -74.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4021 0.3526 0.3992 0.3961 0.3828 0.38 0.3729 5.14%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.55 0.54 0.44 0.47 0.61 0.74 -
P/RPS 1.01 0.94 0.62 0.54 0.58 0.75 0.79 17.77%
P/EPS 19.08 343.75 4.73 3.84 4.46 6.12 3.59 204.23%
EY 5.24 0.29 21.15 26.06 22.43 16.33 27.89 -67.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.45 0.37 0.41 0.53 0.65 -26.42%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 16/08/06 24/05/06 20/02/06 24/11/05 30/08/05 18/05/05 -
Price 0.50 0.56 0.56 0.52 0.44 0.53 0.56 -
P/RPS 1.01 0.96 0.64 0.64 0.55 0.65 0.60 41.46%
P/EPS 19.08 350.00 4.90 4.53 4.17 5.32 2.71 266.90%
EY 5.24 0.29 20.39 22.05 23.95 18.79 36.86 -72.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.46 0.43 0.38 0.46 0.50 -12.38%

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