[GOB] QoQ Quarter Result on 30-Sep-2004 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 4.77%
YoY- 145.63%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 30,555 33,360 28,437 33,177 45,463 49,096 25,347 13.28%
PBT 5,552 20,266 8,772 5,723 5,748 6,888 4,839 9.60%
Tax -1,796 -3,599 -1,939 -1,901 -2,100 -2,398 -1,560 9.85%
NP 3,756 16,667 6,833 3,822 3,648 4,490 3,279 9.48%
-
NP to SH 3,741 16,667 6,833 3,822 3,648 4,490 3,279 9.19%
-
Tax Rate 32.35% 17.76% 22.10% 33.22% 36.53% 34.81% 32.24% -
Total Cost 26,799 16,693 21,604 29,355 41,815 44,606 22,068 13.83%
-
Net Worth 172,777 169,520 160,688 155,877 154,627 231,257 212,501 -12.89%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 172,777 169,520 160,688 155,877 154,627 231,257 212,501 -12.89%
NOSH 150,240 150,018 150,175 149,882 150,123 150,167 140,729 4.46%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.29% 49.96% 24.03% 11.52% 8.02% 9.15% 12.94% -
ROE 2.17% 9.83% 4.25% 2.45% 2.36% 1.94% 1.54% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.34 22.24 18.94 22.14 30.28 32.69 18.01 8.45%
EPS 2.49 11.11 4.55 2.55 2.43 2.99 2.33 4.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.13 1.07 1.04 1.03 1.54 1.51 -16.61%
Adjusted Per Share Value based on latest NOSH - 149,882
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.66 7.27 6.20 7.23 9.91 10.70 5.53 13.20%
EPS 0.82 3.63 1.49 0.83 0.80 0.98 0.71 10.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3767 0.3696 0.3503 0.3398 0.3371 0.5041 0.4633 -12.89%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.61 0.74 0.86 0.76 0.87 1.33 1.32 -
P/RPS 3.00 3.33 4.54 3.43 2.87 4.07 7.33 -44.90%
P/EPS 24.50 6.66 18.90 29.80 35.80 44.48 56.65 -42.84%
EY 4.08 15.01 5.29 3.36 2.79 2.25 1.77 74.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.80 0.73 0.84 0.86 0.87 -28.15%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 18/05/05 24/02/05 24/11/04 18/08/04 20/05/04 17/02/04 -
Price 0.53 0.56 0.77 0.71 0.81 0.87 1.32 -
P/RPS 2.61 2.52 4.07 3.21 2.67 2.66 7.33 -49.79%
P/EPS 21.29 5.04 16.92 27.84 33.33 29.10 56.65 -47.95%
EY 4.70 19.84 5.91 3.59 3.00 3.44 1.77 91.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.72 0.68 0.79 0.56 0.87 -34.63%

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