[GOB] QoQ TTM 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- 151.66%
YoY- 120.21%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 140,437 156,173 153,083 134,829 89,740 41,022 16,073 323.65%
PBT 40,509 27,131 23,198 19,970 10,974 -4,904 -17,829 -
Tax -9,539 -8,338 -7,959 -6,997 -5,819 -4,342 -3,146 109.34%
NP 30,970 18,793 15,239 12,973 5,155 -9,246 -20,975 -
-
NP to SH 30,970 18,793 15,239 12,973 5,155 -9,246 -20,975 -
-
Tax Rate 23.55% 30.73% 34.31% 35.04% 53.03% - - -
Total Cost 109,467 137,380 137,844 121,856 84,585 50,268 37,048 105.77%
-
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 22.05% 12.03% 9.95% 9.62% 5.74% -22.54% -130.50% -
ROE 18.27% 11.70% 9.78% 8.39% 2.23% -4.35% -31.90% -
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 93.61 103.99 102.14 89.81 59.76 29.15 39.36 78.08%
EPS 20.64 12.51 10.17 8.64 3.43 -6.57 -51.36 -
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 30.89 34.35 33.67 29.65 19.74 9.02 3.54 323.28%
EPS 6.81 4.13 3.35 2.85 1.13 -2.03 -4.61 -
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 0.79 0.83 0.74 0.97 2.23 4.53 0.00 -
P/EPS 3.58 6.87 7.47 10.07 38.74 -20.09 0.00 -
EY 27.90 14.55 13.38 9.93 2.58 -4.98 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 0.60 0.74 0.70 0.90 1.46 4.53 3.48 -68.98%
P/EPS 2.71 6.15 6.98 9.37 25.34 -20.09 -2.67 -
EY 36.86 16.25 14.32 10.67 3.95 -4.98 -37.49 -
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