[GOB] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 20.04%
YoY- -26.81%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 17,670 19,411 39,806 30,860 29,805 30,555 33,360 -34.51%
PBT 3,077 164 7,102 6,839 6,321 5,552 20,266 -71.50%
Tax -1,167 -111 -2,879 -1,837 -2,149 -1,796 -3,599 -52.76%
NP 1,910 53 4,223 5,002 4,172 3,756 16,667 -76.37%
-
NP to SH 1,910 53 4,223 5,001 4,166 3,741 16,667 -76.37%
-
Tax Rate 37.93% 67.68% 40.54% 26.86% 34.00% 32.35% 17.76% -
Total Cost 15,760 19,358 35,583 25,858 25,633 26,799 16,693 -3.75%
-
Net Worth 183,480 160,325 181,199 180,216 173,833 172,777 169,520 5.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 183,480 160,325 181,199 180,216 173,833 172,777 169,520 5.41%
NOSH 150,393 132,500 149,751 150,180 149,856 150,240 150,018 0.16%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.81% 0.27% 10.61% 16.21% 14.00% 12.29% 49.96% -
ROE 1.04% 0.03% 2.33% 2.77% 2.40% 2.17% 9.83% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.75 14.65 26.58 20.55 19.89 20.34 22.24 -34.62%
EPS 1.27 0.04 2.82 3.33 2.78 2.49 11.11 -76.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.21 1.20 1.16 1.15 1.13 5.23%
Adjusted Per Share Value based on latest NOSH - 150,180
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3.89 4.27 8.75 6.79 6.56 6.72 7.34 -34.48%
EPS 0.42 0.01 0.93 1.10 0.92 0.82 3.67 -76.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4035 0.3526 0.3985 0.3964 0.3823 0.38 0.3728 5.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.55 0.54 0.44 0.47 0.61 0.74 -
P/RPS 4.26 3.75 2.03 2.14 2.36 3.00 3.33 17.82%
P/EPS 39.37 1,375.00 19.15 13.21 16.91 24.50 6.66 226.58%
EY 2.54 0.07 5.22 7.57 5.91 4.08 15.01 -69.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.45 0.37 0.41 0.53 0.65 -26.42%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 16/08/06 24/05/06 20/02/06 24/11/05 30/08/05 18/05/05 -
Price 0.50 0.56 0.56 0.52 0.44 0.53 0.56 -
P/RPS 4.26 3.82 2.11 2.53 2.21 2.61 2.52 41.86%
P/EPS 39.37 1,400.00 19.86 15.62 15.83 21.29 5.04 293.20%
EY 2.54 0.07 5.04 6.40 6.32 4.70 19.84 -74.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.46 0.43 0.38 0.46 0.50 -12.38%

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