[GOB] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 1.11%
YoY- 106.1%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 119,882 131,026 124,580 122,157 125,529 140,437 156,173 -16.20%
PBT 20,426 25,814 38,978 40,911 40,313 40,509 27,131 -17.28%
Tax -6,976 -8,661 -9,381 -9,483 -9,235 -9,539 -8,338 -11.23%
NP 13,450 17,153 29,597 31,428 31,078 30,970 18,793 -20.03%
-
NP to SH 13,443 17,131 29,575 31,407 31,063 30,970 18,793 -20.06%
-
Tax Rate 34.15% 33.55% 24.07% 23.18% 22.91% 23.55% 30.73% -
Total Cost 106,432 113,873 94,983 90,729 94,451 109,467 137,380 -15.68%
-
Net Worth 160,325 181,199 180,216 173,833 172,777 169,520 160,688 -0.15%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 160,325 181,199 180,216 173,833 172,777 169,520 160,688 -0.15%
NOSH 132,500 149,751 150,180 149,856 150,240 150,018 150,175 -8.03%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.22% 13.09% 23.76% 25.73% 24.76% 22.05% 12.03% -
ROE 8.38% 9.45% 16.41% 18.07% 17.98% 18.27% 11.70% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 90.48 87.50 82.95 81.52 83.55 93.61 103.99 -8.88%
EPS 10.15 11.44 19.69 20.96 20.68 20.64 12.51 -13.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 1.20 1.16 1.15 1.13 1.07 8.56%
Adjusted Per Share Value based on latest NOSH - 149,856
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 26.37 28.82 27.40 26.87 27.61 30.89 34.35 -16.19%
EPS 2.96 3.77 6.50 6.91 6.83 6.81 4.13 -19.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3526 0.3985 0.3964 0.3823 0.38 0.3728 0.3534 -0.15%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.55 0.54 0.44 0.47 0.61 0.74 0.86 -
P/RPS 0.61 0.62 0.53 0.58 0.73 0.79 0.83 -18.60%
P/EPS 5.42 4.72 2.23 2.24 2.95 3.58 6.87 -14.65%
EY 18.45 21.18 44.76 44.59 33.89 27.90 14.55 17.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.37 0.41 0.53 0.65 0.80 -31.92%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 16/08/06 24/05/06 20/02/06 24/11/05 30/08/05 18/05/05 24/02/05 -
Price 0.56 0.56 0.52 0.44 0.53 0.56 0.77 -
P/RPS 0.62 0.64 0.63 0.54 0.63 0.60 0.74 -11.15%
P/EPS 5.52 4.90 2.64 2.10 2.56 2.71 6.15 -6.96%
EY 18.12 20.43 37.87 47.63 39.01 36.86 16.25 7.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.43 0.38 0.46 0.50 0.72 -25.88%

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