[GOB] QoQ Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 44.65%
YoY- 116.42%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 142,769 157,280 181,852 86,366 53,693 29,846 13,707 373.56%
PBT 26,990 22,942 22,992 14,222 9,778 4,990 -48,588 -
Tax -7,920 -8,002 -8,400 -4,897 -3,332 -1,878 -3,657 67.00%
NP 19,070 14,940 14,592 9,325 6,446 3,112 -52,245 -
-
NP to SH 19,070 14,940 14,592 9,325 6,446 3,112 -52,245 -
-
Tax Rate 29.34% 34.88% 36.53% 34.43% 34.08% 37.64% - -
Total Cost 123,698 142,340 167,260 77,041 47,246 26,734 65,952 51.79%
-
Net Worth 160,589 155,999 154,627 127,762 91,489 32,876 -486,226 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 160,589 155,999 154,627 127,762 91,489 32,876 -486,226 -
NOSH 150,083 149,999 150,123 82,962 60,588 20,419 303,702 -37.36%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 13.36% 9.50% 8.02% 10.80% 12.01% 10.43% -381.15% -
ROE 11.88% 9.58% 9.44% 7.30% 7.05% 9.47% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 95.13 104.85 121.13 104.10 88.62 146.16 4.51 656.39%
EPS 12.71 9.96 9.72 11.24 10.64 15.24 -17.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.04 1.03 1.54 1.51 1.61 -1.601 -
Adjusted Per Share Value based on latest NOSH - 150,167
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 31.40 34.59 40.00 19.00 11.81 6.56 3.01 374.04%
EPS 4.19 3.29 3.21 2.05 1.42 0.68 -11.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3532 0.3431 0.3401 0.281 0.2012 0.0723 -1.0694 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 0.86 0.76 0.87 1.33 1.32 0.00 0.00 -
P/RPS 0.90 0.72 0.72 1.28 1.49 0.00 0.00 -
P/EPS 6.77 7.63 8.95 11.83 12.41 0.00 0.00 -
EY 14.78 13.11 11.17 8.45 8.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.73 0.84 0.86 0.87 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 24/11/04 18/08/04 20/05/04 17/02/04 05/12/03 29/08/03 -
Price 0.77 0.71 0.81 0.87 1.32 1.37 0.00 -
P/RPS 0.81 0.68 0.67 0.84 1.49 0.94 0.00 -
P/EPS 6.06 7.13 8.33 7.74 12.41 8.99 0.00 -
EY 16.50 14.03 12.00 12.92 8.06 11.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.79 0.56 0.87 0.85 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