[GOB] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
13-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -16.78%
YoY- -64.38%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 74,682 74,747 91,139 107,747 119,882 131,026 124,580 -28.97%
PBT 8,305 7,185 11,439 17,182 20,426 25,814 38,978 -64.42%
Tax -4,227 -3,629 -4,741 -5,994 -6,976 -8,661 -9,381 -41.31%
NP 4,078 3,556 6,698 11,188 13,450 17,153 29,597 -73.41%
-
NP to SH 4,078 3,556 6,698 11,187 13,443 17,131 29,575 -73.40%
-
Tax Rate 50.90% 50.51% 41.45% 34.89% 34.15% 33.55% 24.07% -
Total Cost 70,604 71,191 84,441 96,559 106,432 113,873 94,983 -17.98%
-
Net Worth 184,605 183,169 183,717 183,480 160,325 181,199 180,216 1.62%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 184,605 183,169 183,717 183,480 160,325 181,199 180,216 1.62%
NOSH 151,315 150,138 150,588 150,393 132,500 149,751 150,180 0.50%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.46% 4.76% 7.35% 10.38% 11.22% 13.09% 23.76% -
ROE 2.21% 1.94% 3.65% 6.10% 8.38% 9.45% 16.41% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 49.36 49.79 60.52 71.64 90.48 87.50 82.95 -29.32%
EPS 2.70 2.37 4.45 7.44 10.15 11.44 19.69 -73.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.22 1.22 1.21 1.21 1.20 1.11%
Adjusted Per Share Value based on latest NOSH - 150,393
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.43 16.44 20.04 23.70 26.37 28.82 27.40 -28.95%
EPS 0.90 0.78 1.47 2.46 2.96 3.77 6.50 -73.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.4029 0.4041 0.4035 0.3526 0.3985 0.3964 1.61%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 4.20 0.63 0.50 0.50 0.55 0.54 0.44 -
P/RPS 8.51 1.27 0.83 0.70 0.61 0.62 0.53 539.70%
P/EPS 155.84 26.60 11.24 6.72 5.42 4.72 2.23 1609.86%
EY 0.64 3.76 8.90 14.88 18.45 21.18 44.76 -94.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 0.52 0.41 0.41 0.45 0.45 0.37 343.96%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 17/05/07 12/02/07 13/11/06 16/08/06 24/05/06 20/02/06 -
Price 2.21 1.88 0.63 0.50 0.56 0.56 0.52 -
P/RPS 4.48 3.78 1.04 0.70 0.62 0.64 0.63 271.12%
P/EPS 82.00 79.38 14.16 6.72 5.52 4.90 2.64 894.35%
EY 1.22 1.26 7.06 14.88 18.12 20.43 37.87 -89.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.54 0.52 0.41 0.46 0.46 0.43 161.38%

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