[GOB] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
18-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 64.8%
YoY- 500.78%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 124,580 122,157 125,529 140,437 156,173 153,083 134,829 -5.12%
PBT 38,978 40,911 40,313 40,509 27,131 23,198 19,970 55.99%
Tax -9,381 -9,483 -9,235 -9,539 -8,338 -7,959 -6,997 21.52%
NP 29,597 31,428 31,078 30,970 18,793 15,239 12,973 73.04%
-
NP to SH 29,575 31,407 31,063 30,970 18,793 15,239 12,973 72.95%
-
Tax Rate 24.07% 23.18% 22.91% 23.55% 30.73% 34.31% 35.04% -
Total Cost 94,983 90,729 94,451 109,467 137,380 137,844 121,856 -15.26%
-
Net Worth 180,216 173,833 172,777 169,520 160,688 155,877 154,627 10.71%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 180,216 173,833 172,777 169,520 160,688 155,877 154,627 10.71%
NOSH 150,180 149,856 150,240 150,018 150,175 149,882 150,123 0.02%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 23.76% 25.73% 24.76% 22.05% 12.03% 9.95% 9.62% -
ROE 16.41% 18.07% 17.98% 18.27% 11.70% 9.78% 8.39% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 82.95 81.52 83.55 93.61 103.99 102.14 89.81 -5.14%
EPS 19.69 20.96 20.68 20.64 12.51 10.17 8.64 72.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.16 1.15 1.13 1.07 1.04 1.03 10.69%
Adjusted Per Share Value based on latest NOSH - 150,018
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 27.40 26.87 27.61 30.89 34.35 33.67 29.65 -5.11%
EPS 6.50 6.91 6.83 6.81 4.13 3.35 2.85 73.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3964 0.3823 0.38 0.3728 0.3534 0.3428 0.3401 10.72%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.44 0.47 0.61 0.74 0.86 0.76 0.87 -
P/RPS 0.53 0.58 0.73 0.79 0.83 0.74 0.97 -33.09%
P/EPS 2.23 2.24 2.95 3.58 6.87 7.47 10.07 -63.29%
EY 44.76 44.59 33.89 27.90 14.55 13.38 9.93 172.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.53 0.65 0.80 0.73 0.84 -42.02%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 20/02/06 24/11/05 30/08/05 18/05/05 24/02/05 24/11/04 18/08/04 -
Price 0.52 0.44 0.53 0.56 0.77 0.71 0.81 -
P/RPS 0.63 0.54 0.63 0.60 0.74 0.70 0.90 -21.11%
P/EPS 2.64 2.10 2.56 2.71 6.15 6.98 9.37 -56.92%
EY 37.87 47.63 39.01 36.86 16.25 14.32 10.67 132.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.38 0.46 0.50 0.72 0.68 0.79 -33.26%

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