[GOB] QoQ Annualized Quarter Result on 31-Dec-2006 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -15.94%
YoY- -80.83%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 96,532 77,384 74,747 68,444 74,162 77,644 131,026 -18.41%
PBT -5,910 5,136 7,185 5,782 6,482 656 25,814 -
Tax 3,170 -2,836 -3,629 -2,482 -2,556 -444 -8,661 -
NP -2,740 2,300 3,556 3,300 3,926 212 17,153 -
-
NP to SH -2,740 2,300 3,556 3,300 3,926 212 17,131 -
-
Tax Rate - 55.22% 50.51% 42.93% 39.43% 67.68% 33.55% -
Total Cost 99,272 75,084 71,191 65,144 70,236 77,432 113,873 -8.73%
-
Net Worth 182,164 184,605 183,051 182,999 182,813 160,325 181,510 0.23%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 182,164 184,605 183,051 182,999 182,813 160,325 181,510 0.23%
NOSH 150,549 151,315 150,042 149,999 149,847 132,500 150,008 0.24%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -2.84% 2.97% 4.76% 4.82% 5.29% 0.27% 13.09% -
ROE -1.50% 1.25% 1.94% 1.80% 2.15% 0.13% 9.44% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 64.12 51.14 49.82 45.63 49.49 58.60 87.35 -18.61%
EPS -1.82 1.52 2.37 2.20 2.62 0.16 11.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.22 1.22 1.22 1.22 1.21 1.21 0.00%
Adjusted Per Share Value based on latest NOSH - 150,588
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 21.23 17.02 16.44 15.05 16.31 17.08 28.82 -18.41%
EPS -0.60 0.51 0.78 0.73 0.86 0.05 3.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4006 0.406 0.4026 0.4025 0.4021 0.3526 0.3992 0.23%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.98 4.20 0.63 0.50 0.50 0.55 0.54 -
P/RPS 4.65 8.21 1.26 1.10 1.01 0.94 0.62 282.68%
P/EPS -163.74 276.32 26.58 22.73 19.08 343.75 4.73 -
EY -0.61 0.36 3.76 4.40 5.24 0.29 21.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 3.44 0.52 0.41 0.41 0.45 0.45 210.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 16/08/07 17/05/07 12/02/07 13/11/06 16/08/06 24/05/06 -
Price 2.50 2.21 1.88 0.63 0.50 0.56 0.56 -
P/RPS 3.90 4.32 3.77 1.38 1.01 0.96 0.64 233.25%
P/EPS -137.36 145.39 79.32 28.64 19.08 350.00 4.90 -
EY -0.73 0.69 1.26 3.49 5.24 0.29 20.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.81 1.54 0.52 0.41 0.46 0.46 172.31%

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