[GOB] QoQ TTM Result on 31-Dec-2005 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -5.83%
YoY- 57.37%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 107,747 119,882 131,026 124,580 122,157 125,529 140,437 -16.17%
PBT 17,182 20,426 25,814 38,978 40,911 40,313 40,509 -43.51%
Tax -5,994 -6,976 -8,661 -9,381 -9,483 -9,235 -9,539 -26.61%
NP 11,188 13,450 17,153 29,597 31,428 31,078 30,970 -49.24%
-
NP to SH 11,187 13,443 17,131 29,575 31,407 31,063 30,970 -49.24%
-
Tax Rate 34.89% 34.15% 33.55% 24.07% 23.18% 22.91% 23.55% -
Total Cost 96,559 106,432 113,873 94,983 90,729 94,451 109,467 -8.01%
-
Net Worth 183,480 160,325 181,199 180,216 173,833 172,777 169,520 5.41%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 183,480 160,325 181,199 180,216 173,833 172,777 169,520 5.41%
NOSH 150,393 132,500 149,751 150,180 149,856 150,240 150,018 0.16%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.38% 11.22% 13.09% 23.76% 25.73% 24.76% 22.05% -
ROE 6.10% 8.38% 9.45% 16.41% 18.07% 17.98% 18.27% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 71.64 90.48 87.50 82.95 81.52 83.55 93.61 -16.31%
EPS 7.44 10.15 11.44 19.69 20.96 20.68 20.64 -49.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.21 1.20 1.16 1.15 1.13 5.23%
Adjusted Per Share Value based on latest NOSH - 150,180
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.49 26.13 28.56 27.16 26.63 27.37 30.62 -16.18%
EPS 2.44 2.93 3.73 6.45 6.85 6.77 6.75 -49.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.3495 0.395 0.3929 0.379 0.3767 0.3696 5.40%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.50 0.55 0.54 0.44 0.47 0.61 0.74 -
P/RPS 0.70 0.61 0.62 0.53 0.58 0.73 0.79 -7.74%
P/EPS 6.72 5.42 4.72 2.23 2.24 2.95 3.58 52.11%
EY 14.88 18.45 21.18 44.76 44.59 33.89 27.90 -34.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.45 0.37 0.41 0.53 0.65 -26.42%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 13/11/06 16/08/06 24/05/06 20/02/06 24/11/05 30/08/05 18/05/05 -
Price 0.50 0.56 0.56 0.52 0.44 0.53 0.56 -
P/RPS 0.70 0.62 0.64 0.63 0.54 0.63 0.60 10.81%
P/EPS 6.72 5.52 4.90 2.64 2.10 2.56 2.71 83.10%
EY 14.88 18.12 20.43 37.87 47.63 39.01 36.86 -45.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.46 0.43 0.38 0.46 0.50 -12.38%

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