[GOB] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 23.32%
YoY- 303.26%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 122,157 125,529 140,437 156,173 153,083 134,829 89,740 22.80%
PBT 40,911 40,313 40,509 27,131 23,198 19,970 10,974 140.23%
Tax -9,483 -9,235 -9,539 -8,338 -7,959 -6,997 -5,819 38.44%
NP 31,428 31,078 30,970 18,793 15,239 12,973 5,155 233.36%
-
NP to SH 31,407 31,063 30,970 18,793 15,239 12,973 5,155 233.21%
-
Tax Rate 23.18% 22.91% 23.55% 30.73% 34.31% 35.04% 53.03% -
Total Cost 90,729 94,451 109,467 137,380 137,844 121,856 84,585 4.78%
-
Net Worth 173,833 172,777 169,520 160,688 155,877 154,627 231,257 -17.31%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 173,833 172,777 169,520 160,688 155,877 154,627 231,257 -17.31%
NOSH 149,856 150,240 150,018 150,175 149,882 150,123 150,167 -0.13%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 25.73% 24.76% 22.05% 12.03% 9.95% 9.62% 5.74% -
ROE 18.07% 17.98% 18.27% 11.70% 9.78% 8.39% 2.23% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 81.52 83.55 93.61 103.99 102.14 89.81 59.76 22.97%
EPS 20.96 20.68 20.64 12.51 10.17 8.64 3.43 233.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 1.13 1.07 1.04 1.03 1.54 -17.19%
Adjusted Per Share Value based on latest NOSH - 150,175
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 26.63 27.37 30.62 34.05 33.37 29.39 19.56 22.81%
EPS 6.85 6.77 6.75 4.10 3.32 2.83 1.12 234.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.379 0.3767 0.3696 0.3503 0.3398 0.3371 0.5041 -17.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.47 0.61 0.74 0.86 0.76 0.87 1.33 -
P/RPS 0.58 0.73 0.79 0.83 0.74 0.97 2.23 -59.22%
P/EPS 2.24 2.95 3.58 6.87 7.47 10.07 38.74 -85.02%
EY 44.59 33.89 27.90 14.55 13.38 9.93 2.58 567.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.53 0.65 0.80 0.73 0.84 0.86 -38.94%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 30/08/05 18/05/05 24/02/05 24/11/04 18/08/04 20/05/04 -
Price 0.44 0.53 0.56 0.77 0.71 0.81 0.87 -
P/RPS 0.54 0.63 0.60 0.74 0.70 0.90 1.46 -48.44%
P/EPS 2.10 2.56 2.71 6.15 6.98 9.37 25.34 -80.96%
EY 47.63 39.01 36.86 16.25 14.32 10.67 3.95 425.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.50 0.72 0.68 0.79 0.56 -22.76%

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