[GOB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
12-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 26.08%
YoY- -80.83%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 48,266 19,346 74,747 51,333 37,081 19,411 131,026 -48.58%
PBT -2,955 1,284 7,185 4,337 3,241 164 25,814 -
Tax 1,585 -709 -3,629 -1,862 -1,278 -111 -8,661 -
NP -1,370 575 3,556 2,475 1,963 53 17,153 -
-
NP to SH -1,370 575 3,556 2,475 1,963 53 17,131 -
-
Tax Rate - 55.22% 50.51% 42.93% 39.43% 67.68% 33.55% -
Total Cost 49,636 18,771 71,191 48,858 35,118 19,358 113,873 -42.48%
-
Net Worth 182,164 184,605 183,051 183,000 182,813 160,325 181,510 0.23%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 182,164 184,605 183,051 183,000 182,813 160,325 181,510 0.23%
NOSH 150,549 151,315 150,042 150,000 149,847 132,500 150,008 0.24%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -2.84% 2.97% 4.76% 4.82% 5.29% 0.27% 13.09% -
ROE -0.75% 0.31% 1.94% 1.35% 1.07% 0.03% 9.44% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 32.06 12.79 49.82 34.22 24.75 14.65 87.35 -48.70%
EPS -0.91 0.38 2.37 1.65 1.31 0.04 11.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.22 1.22 1.22 1.22 1.21 1.21 0.00%
Adjusted Per Share Value based on latest NOSH - 150,588
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 10.62 4.25 16.44 11.29 8.16 4.27 28.82 -48.56%
EPS -0.30 0.13 0.78 0.54 0.43 0.01 3.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4006 0.406 0.4026 0.4025 0.4021 0.3526 0.3992 0.23%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.98 4.20 0.63 0.50 0.50 0.55 0.54 -
P/RPS 9.30 32.85 1.26 1.46 2.02 3.75 0.62 507.21%
P/EPS -327.47 1,105.26 26.58 30.30 38.17 1,375.00 4.73 -
EY -0.31 0.09 3.76 3.30 2.62 0.07 21.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 3.44 0.52 0.41 0.41 0.45 0.45 210.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 15/11/07 16/08/07 17/05/07 12/02/07 13/11/06 16/08/06 24/05/06 -
Price 2.50 2.21 1.88 0.63 0.50 0.56 0.56 -
P/RPS 7.80 17.29 3.77 1.84 2.02 3.82 0.64 428.78%
P/EPS -274.73 581.58 79.32 38.18 38.17 1,400.00 4.90 -
EY -0.36 0.17 1.26 2.62 2.62 0.07 20.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.81 1.54 0.52 0.41 0.46 0.46 172.31%

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