[GOB] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- -42.08%
YoY- -44.69%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 91,139 107,747 119,882 131,026 124,580 122,157 125,529 -19.17%
PBT 11,439 17,182 20,426 25,814 38,978 40,911 40,313 -56.71%
Tax -4,741 -5,994 -6,976 -8,661 -9,381 -9,483 -9,235 -35.80%
NP 6,698 11,188 13,450 17,153 29,597 31,428 31,078 -63.95%
-
NP to SH 6,698 11,187 13,443 17,131 29,575 31,407 31,063 -63.94%
-
Tax Rate 41.45% 34.89% 34.15% 33.55% 24.07% 23.18% 22.91% -
Total Cost 84,441 96,559 106,432 113,873 94,983 90,729 94,451 -7.17%
-
Net Worth 183,717 183,480 160,325 181,199 180,216 173,833 172,777 4.16%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 183,717 183,480 160,325 181,199 180,216 173,833 172,777 4.16%
NOSH 150,588 150,393 132,500 149,751 150,180 149,856 150,240 0.15%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.35% 10.38% 11.22% 13.09% 23.76% 25.73% 24.76% -
ROE 3.65% 6.10% 8.38% 9.45% 16.41% 18.07% 17.98% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 60.52 71.64 90.48 87.50 82.95 81.52 83.55 -19.29%
EPS 4.45 7.44 10.15 11.44 19.69 20.96 20.68 -63.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.22 1.21 1.21 1.20 1.16 1.15 4.00%
Adjusted Per Share Value based on latest NOSH - 149,751
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.04 23.70 26.37 28.82 27.40 26.87 27.61 -19.18%
EPS 1.47 2.46 2.96 3.77 6.50 6.91 6.83 -63.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4041 0.4035 0.3526 0.3985 0.3964 0.3823 0.38 4.17%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.50 0.50 0.55 0.54 0.44 0.47 0.61 -
P/RPS 0.83 0.70 0.61 0.62 0.53 0.58 0.73 8.91%
P/EPS 11.24 6.72 5.42 4.72 2.23 2.24 2.95 143.35%
EY 8.90 14.88 18.45 21.18 44.76 44.59 33.89 -58.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.45 0.45 0.37 0.41 0.53 -15.69%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 12/02/07 13/11/06 16/08/06 24/05/06 20/02/06 24/11/05 30/08/05 -
Price 0.63 0.50 0.56 0.56 0.52 0.44 0.53 -
P/RPS 1.04 0.70 0.62 0.64 0.63 0.54 0.63 39.55%
P/EPS 14.16 6.72 5.52 4.90 2.64 2.10 2.56 211.79%
EY 7.06 14.88 18.12 20.43 37.87 47.63 39.01 -67.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.41 0.46 0.46 0.43 0.38 0.46 8.49%

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