[GOB] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 63.25%
YoY- -9.75%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 37,081 19,411 131,026 91,220 60,360 30,555 140,437 -58.80%
PBT 3,241 164 25,814 18,712 11,873 5,552 40,509 -81.40%
Tax -1,278 -111 -8,661 -5,782 -3,945 -1,796 -9,539 -73.78%
NP 1,963 53 17,153 12,930 7,928 3,756 30,970 -84.07%
-
NP to SH 1,963 53 17,131 12,908 7,907 3,741 30,970 -84.07%
-
Tax Rate 39.43% 67.68% 33.55% 30.90% 33.23% 32.35% 23.55% -
Total Cost 35,118 19,358 113,873 78,290 52,432 26,799 109,467 -53.10%
-
Net Worth 182,813 160,325 181,510 180,111 174,044 172,777 169,554 5.14%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 182,813 160,325 181,510 180,111 174,044 172,777 169,554 5.14%
NOSH 149,847 132,500 150,008 150,093 150,037 150,240 150,048 -0.08%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 5.29% 0.27% 13.09% 14.17% 13.13% 12.29% 22.05% -
ROE 1.07% 0.03% 9.44% 7.17% 4.54% 2.17% 18.27% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 24.75 14.65 87.35 60.78 40.23 20.34 93.59 -58.76%
EPS 1.31 0.04 11.42 8.60 5.27 2.49 20.64 -84.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.21 1.20 1.16 1.15 1.13 5.23%
Adjusted Per Share Value based on latest NOSH - 150,180
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 8.16 4.27 28.82 20.06 13.28 6.72 30.89 -58.79%
EPS 0.43 0.01 3.77 2.84 1.74 0.82 6.81 -84.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4021 0.3526 0.3992 0.3961 0.3828 0.38 0.3729 5.14%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.55 0.54 0.44 0.47 0.61 0.74 -
P/RPS 2.02 3.75 0.62 0.72 1.17 3.00 0.79 86.88%
P/EPS 38.17 1,375.00 4.73 5.12 8.92 24.50 3.59 382.82%
EY 2.62 0.07 21.15 19.55 11.21 4.08 27.89 -79.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.45 0.37 0.41 0.53 0.65 -26.42%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 16/08/06 24/05/06 20/02/06 24/11/05 30/08/05 18/05/05 -
Price 0.50 0.56 0.56 0.52 0.44 0.53 0.56 -
P/RPS 2.02 3.82 0.64 0.86 1.09 2.61 0.60 124.46%
P/EPS 38.17 1,400.00 4.90 6.05 8.35 21.29 2.71 482.28%
EY 2.62 0.07 20.39 16.54 11.98 4.70 36.86 -82.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.46 0.43 0.38 0.46 0.50 -12.38%

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