[GOB] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 210.73%
YoY- 110.32%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 78,640 45,463 86,366 40,270 14,923 15,992 15,618 192.90%
PBT 11,471 5,748 14,222 7,334 2,495 -56,686 -53,438 -
Tax -4,001 -2,100 -4,897 -2,499 -939 -4,267 -3,345 12.64%
NP 7,470 3,648 9,325 4,835 1,556 -60,953 -56,783 -
-
NP to SH 7,470 3,648 9,325 4,835 1,556 -60,953 -56,783 -
-
Tax Rate 34.88% 36.53% 34.43% 34.07% 37.64% - - -
Total Cost 71,170 41,815 77,041 35,435 13,367 76,945 72,401 -1.13%
-
Net Worth 155,999 154,627 127,762 91,489 32,876 -486,226 -482,458 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 155,999 154,627 127,762 91,489 32,876 -486,226 -482,458 -
NOSH 149,999 150,123 82,962 60,588 20,419 303,702 303,814 -37.45%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.50% 8.02% 10.80% 12.01% 10.43% -381.15% -363.57% -
ROE 4.79% 2.36% 7.30% 5.28% 4.73% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 52.43 30.28 104.10 66.46 73.08 5.27 5.14 368.35%
EPS 4.98 2.43 11.24 7.98 7.62 -20.07 -18.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.54 1.51 1.61 -1.601 -1.588 -
Adjusted Per Share Value based on latest NOSH - 140,729
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 17.30 10.00 19.00 8.86 3.28 3.52 3.43 193.23%
EPS 1.64 0.80 2.05 1.06 0.34 -13.41 -12.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3431 0.3401 0.281 0.2012 0.0723 -1.0694 -1.0611 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - - -
Price 0.76 0.87 1.33 1.32 0.00 0.00 0.00 -
P/RPS 1.45 2.87 1.28 1.99 0.00 0.00 0.00 -
P/EPS 15.26 35.80 11.83 16.54 0.00 0.00 0.00 -
EY 6.55 2.79 8.45 6.05 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.86 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 18/08/04 20/05/04 17/02/04 05/12/03 29/08/03 29/05/03 -
Price 0.71 0.81 0.87 1.32 1.37 0.00 0.00 -
P/RPS 1.35 2.67 0.84 1.99 1.87 0.00 0.00 -
P/EPS 14.26 33.33 7.74 16.54 17.98 0.00 0.00 -
EY 7.01 3.00 12.92 6.05 5.56 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.56 0.87 0.85 0.00 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