[GOB] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 91.47%
YoY- 195.82%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 60,360 30,555 140,437 107,077 78,640 45,463 86,366 -21.22%
PBT 11,873 5,552 40,509 20,243 11,471 5,748 14,222 -11.32%
Tax -3,945 -1,796 -9,539 -5,940 -4,001 -2,100 -4,897 -13.40%
NP 7,928 3,756 30,970 14,303 7,470 3,648 9,325 -10.24%
-
NP to SH 7,907 3,741 30,970 14,303 7,470 3,648 9,325 -10.40%
-
Tax Rate 33.23% 32.35% 23.55% 29.34% 34.88% 36.53% 34.43% -
Total Cost 52,432 26,799 109,467 92,774 71,170 41,815 77,041 -22.61%
-
Net Worth 174,044 172,777 169,554 160,589 155,999 154,627 127,762 22.86%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 174,044 172,777 169,554 160,589 155,999 154,627 127,762 22.86%
NOSH 150,037 150,240 150,048 150,083 149,999 150,123 82,962 48.38%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.13% 12.29% 22.05% 13.36% 9.50% 8.02% 10.80% -
ROE 4.54% 2.17% 18.27% 8.91% 4.79% 2.36% 7.30% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 40.23 20.34 93.59 71.34 52.43 30.28 104.10 -46.91%
EPS 5.27 2.49 20.64 9.53 4.98 2.43 11.24 -39.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.13 1.07 1.04 1.03 1.54 -17.19%
Adjusted Per Share Value based on latest NOSH - 150,175
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 13.28 6.72 30.89 23.55 17.30 10.00 19.00 -21.22%
EPS 1.74 0.82 6.81 3.15 1.64 0.80 2.05 -10.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3828 0.38 0.3729 0.3532 0.3431 0.3401 0.281 22.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.61 0.74 0.86 0.76 0.87 1.33 -
P/RPS 1.17 3.00 0.79 1.21 1.45 2.87 1.28 -5.80%
P/EPS 8.92 24.50 3.59 9.02 15.26 35.80 11.83 -17.14%
EY 11.21 4.08 27.89 11.08 6.55 2.79 8.45 20.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.65 0.80 0.73 0.84 0.86 -38.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 30/08/05 18/05/05 24/02/05 24/11/04 18/08/04 20/05/04 -
Price 0.44 0.53 0.56 0.77 0.71 0.81 0.87 -
P/RPS 1.09 2.61 0.60 1.08 1.35 2.67 0.84 18.94%
P/EPS 8.35 21.29 2.71 8.08 14.26 33.33 7.74 5.18%
EY 11.98 4.70 36.86 12.38 7.01 3.00 12.92 -4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.50 0.72 0.68 0.79 0.56 -22.76%

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