[GOB] QoQ Quarter Result on 31-Dec-2003 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 110.73%
YoY- 138.8%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 33,177 45,463 49,096 25,347 14,923 374 378 1858.95%
PBT 5,723 5,748 6,888 4,839 2,495 -3,248 -8,990 -
Tax -1,901 -2,100 -2,398 -1,560 -939 -922 -921 61.89%
NP 3,822 3,648 4,490 3,279 1,556 -4,170 -9,911 -
-
NP to SH 3,822 3,648 4,490 3,279 1,556 -4,170 -9,911 -
-
Tax Rate 33.22% 36.53% 34.81% 32.24% 37.64% - - -
Total Cost 29,355 41,815 44,606 22,068 13,367 4,544 10,289 100.77%
-
Net Worth 155,877 154,627 231,257 212,501 65,752 -487,311 -482,781 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 155,877 154,627 231,257 212,501 65,752 -487,311 -482,781 -
NOSH 149,882 150,123 150,167 140,729 40,839 304,379 304,018 -37.51%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 11.52% 8.02% 9.15% 12.94% 10.43% -1,114.97% -2,621.96% -
ROE 2.45% 2.36% 1.94% 1.54% 2.37% 0.00% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 22.14 30.28 32.69 18.01 36.54 0.12 0.12 3110.23%
EPS 2.55 2.43 2.99 2.33 3.81 -1.37 -3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.03 1.54 1.51 1.61 -1.601 -1.588 -
Adjusted Per Share Value based on latest NOSH - 140,729
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 7.30 10.00 10.80 5.57 3.28 0.08 0.08 1910.25%
EPS 0.84 0.80 0.99 0.72 0.34 -0.92 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3428 0.3401 0.5086 0.4674 0.1446 -1.0718 -1.0618 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 - - - -
Price 0.76 0.87 1.33 1.32 0.00 0.00 0.00 -
P/RPS 3.43 2.87 4.07 7.33 0.00 0.00 0.00 -
P/EPS 29.80 35.80 44.48 56.65 0.00 0.00 0.00 -
EY 3.36 2.79 2.25 1.77 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.84 0.86 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 24/11/04 18/08/04 20/05/04 17/02/04 05/12/03 29/08/03 29/05/03 -
Price 0.71 0.81 0.87 1.32 1.37 0.00 0.00 -
P/RPS 3.21 2.67 2.66 7.33 3.75 0.00 0.00 -
P/EPS 27.84 33.33 29.10 56.65 35.96 0.00 0.00 -
EY 3.59 3.00 3.44 1.77 2.78 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.79 0.56 0.87 0.85 0.00 0.00 -

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