[GOB] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -18.75%
YoY- 187.48%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 33,360 28,437 33,177 45,463 49,096 25,347 14,923 70.88%
PBT 20,266 8,772 5,723 5,748 6,888 4,839 2,495 303.56%
Tax -3,599 -1,939 -1,901 -2,100 -2,398 -1,560 -939 144.71%
NP 16,667 6,833 3,822 3,648 4,490 3,279 1,556 385.22%
-
NP to SH 16,667 6,833 3,822 3,648 4,490 3,279 1,556 385.22%
-
Tax Rate 17.76% 22.10% 33.22% 36.53% 34.81% 32.24% 37.64% -
Total Cost 16,693 21,604 29,355 41,815 44,606 22,068 13,367 15.95%
-
Net Worth 169,520 160,688 155,877 154,627 231,257 212,501 65,752 87.91%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 169,520 160,688 155,877 154,627 231,257 212,501 65,752 87.91%
NOSH 150,018 150,175 149,882 150,123 150,167 140,729 40,839 137.88%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 49.96% 24.03% 11.52% 8.02% 9.15% 12.94% 10.43% -
ROE 9.83% 4.25% 2.45% 2.36% 1.94% 1.54% 2.37% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.24 18.94 22.14 30.28 32.69 18.01 36.54 -28.15%
EPS 11.11 4.55 2.55 2.43 2.99 2.33 3.81 103.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.07 1.04 1.03 1.54 1.51 1.61 -21.00%
Adjusted Per Share Value based on latest NOSH - 150,123
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.34 6.25 7.30 10.00 10.80 5.57 3.28 71.00%
EPS 3.67 1.50 0.84 0.80 0.99 0.72 0.34 387.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3728 0.3534 0.3428 0.3401 0.5086 0.4674 0.1446 87.91%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - -
Price 0.74 0.86 0.76 0.87 1.33 1.32 0.00 -
P/RPS 3.33 4.54 3.43 2.87 4.07 7.33 0.00 -
P/EPS 6.66 18.90 29.80 35.80 44.48 56.65 0.00 -
EY 15.01 5.29 3.36 2.79 2.25 1.77 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.80 0.73 0.84 0.86 0.87 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 18/05/05 24/02/05 24/11/04 18/08/04 20/05/04 17/02/04 05/12/03 -
Price 0.56 0.77 0.71 0.81 0.87 1.32 1.37 -
P/RPS 2.52 4.07 3.21 2.67 2.66 7.33 3.75 -23.26%
P/EPS 5.04 16.92 27.84 33.33 29.10 56.65 35.96 -72.98%
EY 19.84 5.91 3.59 3.00 3.44 1.77 2.78 270.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.72 0.68 0.79 0.56 0.87 0.85 -29.77%

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