[GOB] QoQ TTM 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- 17.47%
YoY- 172.65%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 125,529 140,437 156,173 153,083 134,829 89,740 41,022 110.91%
PBT 40,313 40,509 27,131 23,198 19,970 10,974 -4,904 -
Tax -9,235 -9,539 -8,338 -7,959 -6,997 -5,819 -4,342 65.46%
NP 31,078 30,970 18,793 15,239 12,973 5,155 -9,246 -
-
NP to SH 31,063 30,970 18,793 15,239 12,973 5,155 -9,246 -
-
Tax Rate 22.91% 23.55% 30.73% 34.31% 35.04% 53.03% - -
Total Cost 94,451 109,467 137,380 137,844 121,856 84,585 50,268 52.32%
-
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 24.76% 22.05% 12.03% 9.95% 9.62% 5.74% -22.54% -
ROE 17.98% 18.27% 11.70% 9.78% 8.39% 2.23% -4.35% -
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 83.55 93.61 103.99 102.14 89.81 59.76 29.15 101.90%
EPS 20.68 20.64 12.51 10.17 8.64 3.43 -6.57 -
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 27.37 30.62 34.05 33.37 29.39 19.56 8.94 110.98%
EPS 6.77 6.75 4.10 3.32 2.83 1.12 -2.02 -
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 0.73 0.79 0.83 0.74 0.97 2.23 4.53 -70.41%
P/EPS 2.95 3.58 6.87 7.47 10.07 38.74 -20.09 -
EY 33.89 27.90 14.55 13.38 9.93 2.58 -4.98 -
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 0.63 0.60 0.74 0.70 0.90 1.46 4.53 -73.18%
P/EPS 2.56 2.71 6.15 6.98 9.37 25.34 -20.09 -
EY 39.01 36.86 16.25 14.32 10.67 3.95 -4.98 -
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