[GOB] QoQ Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 3603.77%
YoY- -75.17%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 19,346 74,747 51,333 37,081 19,411 131,026 91,220 -64.53%
PBT 1,284 7,185 4,337 3,241 164 25,814 18,712 -83.32%
Tax -709 -3,629 -1,862 -1,278 -111 -8,661 -5,782 -75.41%
NP 575 3,556 2,475 1,963 53 17,153 12,930 -87.51%
-
NP to SH 575 3,556 2,475 1,963 53 17,131 12,908 -87.50%
-
Tax Rate 55.22% 50.51% 42.93% 39.43% 67.68% 33.55% 30.90% -
Total Cost 18,771 71,191 48,858 35,118 19,358 113,873 78,290 -61.50%
-
Net Worth 184,605 183,051 183,000 182,813 160,325 181,510 180,111 1.66%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 184,605 183,051 183,000 182,813 160,325 181,510 180,111 1.66%
NOSH 151,315 150,042 150,000 149,847 132,500 150,008 150,093 0.54%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.97% 4.76% 4.82% 5.29% 0.27% 13.09% 14.17% -
ROE 0.31% 1.94% 1.35% 1.07% 0.03% 9.44% 7.17% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.79 49.82 34.22 24.75 14.65 87.35 60.78 -64.72%
EPS 0.38 2.37 1.65 1.31 0.04 11.42 8.60 -87.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.22 1.22 1.21 1.21 1.20 1.11%
Adjusted Per Share Value based on latest NOSH - 150,393
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.25 16.44 11.29 8.16 4.27 28.82 20.06 -64.56%
EPS 0.13 0.78 0.54 0.43 0.01 3.77 2.84 -87.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.4026 0.4025 0.4021 0.3526 0.3992 0.3961 1.66%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.20 0.63 0.50 0.50 0.55 0.54 0.44 -
P/RPS 32.85 1.26 1.46 2.02 3.75 0.62 0.72 1185.80%
P/EPS 1,105.26 26.58 30.30 38.17 1,375.00 4.73 5.12 3534.16%
EY 0.09 3.76 3.30 2.62 0.07 21.15 19.55 -97.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 0.52 0.41 0.41 0.45 0.45 0.37 343.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 17/05/07 12/02/07 13/11/06 16/08/06 24/05/06 20/02/06 -
Price 2.21 1.88 0.63 0.50 0.56 0.56 0.52 -
P/RPS 17.29 3.77 1.84 2.02 3.82 0.64 0.86 643.44%
P/EPS 581.58 79.32 38.18 38.17 1,400.00 4.90 6.05 2016.09%
EY 0.17 1.26 2.62 2.62 0.07 20.39 16.54 -95.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.54 0.52 0.41 0.46 0.46 0.43 161.38%

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