[GOB] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 32.72%
YoY- -44.69%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 51,333 37,081 19,411 131,026 91,220 60,360 30,555 41.18%
PBT 4,337 3,241 164 25,814 18,712 11,873 5,552 -15.14%
Tax -1,862 -1,278 -111 -8,661 -5,782 -3,945 -1,796 2.42%
NP 2,475 1,963 53 17,153 12,930 7,928 3,756 -24.21%
-
NP to SH 2,475 1,963 53 17,131 12,908 7,907 3,741 -24.01%
-
Tax Rate 42.93% 39.43% 67.68% 33.55% 30.90% 33.23% 32.35% -
Total Cost 48,858 35,118 19,358 113,873 78,290 52,432 26,799 49.07%
-
Net Worth 183,000 182,813 160,325 181,510 180,111 174,044 172,777 3.89%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 183,000 182,813 160,325 181,510 180,111 174,044 172,777 3.89%
NOSH 150,000 149,847 132,500 150,008 150,093 150,037 150,240 -0.10%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.82% 5.29% 0.27% 13.09% 14.17% 13.13% 12.29% -
ROE 1.35% 1.07% 0.03% 9.44% 7.17% 4.54% 2.17% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.22 24.75 14.65 87.35 60.78 40.23 20.34 41.32%
EPS 1.65 1.31 0.04 11.42 8.60 5.27 2.49 -23.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.21 1.21 1.20 1.16 1.15 4.00%
Adjusted Per Share Value based on latest NOSH - 149,751
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 11.29 8.16 4.27 28.82 20.06 13.28 6.72 41.19%
EPS 0.54 0.43 0.01 3.77 2.84 1.74 0.82 -24.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4025 0.4021 0.3526 0.3992 0.3961 0.3828 0.38 3.89%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.50 0.55 0.54 0.44 0.47 0.61 -
P/RPS 1.46 2.02 3.75 0.62 0.72 1.17 3.00 -38.04%
P/EPS 30.30 38.17 1,375.00 4.73 5.12 8.92 24.50 15.17%
EY 3.30 2.62 0.07 21.15 19.55 11.21 4.08 -13.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.45 0.45 0.37 0.41 0.53 -15.69%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 13/11/06 16/08/06 24/05/06 20/02/06 24/11/05 30/08/05 -
Price 0.63 0.50 0.56 0.56 0.52 0.44 0.53 -
P/RPS 1.84 2.02 3.82 0.64 0.86 1.09 2.61 -20.73%
P/EPS 38.18 38.17 1,400.00 4.90 6.05 8.35 21.29 47.45%
EY 2.62 2.62 0.07 20.39 16.54 11.98 4.70 -32.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.41 0.46 0.46 0.43 0.38 0.46 8.49%

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