[GOB] YoY Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ--%
YoY- -57.51%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 120,720 157,280 29,846 29,684 132,762 163,544 111,066 -0.08%
PBT 23,746 22,942 4,990 -72,724 -46,078 -69,566 -26,288 -
Tax -7,890 -8,002 -1,878 -4,120 -2,710 69,566 26,288 -
NP 15,856 14,940 3,112 -76,844 -48,788 0 0 -100.00%
-
NP to SH 15,814 14,940 3,112 -76,844 -48,788 -72,428 -31,464 -
-
Tax Rate 33.23% 34.88% 37.64% - - - - -
Total Cost 104,864 142,340 26,734 106,528 181,550 163,544 111,066 0.06%
-
Net Worth 174,044 155,999 32,876 -463,797 -395,225 -140,055 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 174,044 155,999 32,876 -463,797 -395,225 -140,055 0 -100.00%
NOSH 150,037 149,999 20,419 303,731 303,785 303,808 303,693 0.75%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 13.13% 9.50% 10.43% -258.87% -36.75% 0.00% 0.00% -
ROE 9.09% 9.58% 9.47% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 80.46 104.85 146.16 9.77 43.70 53.83 36.57 -0.83%
EPS 10.54 9.96 15.24 -25.30 -16.06 -23.84 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.04 1.61 -1.527 -1.301 -0.461 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 303,843
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 26.55 34.59 6.56 6.53 29.20 35.97 24.43 -0.08%
EPS 3.48 3.29 0.68 -16.90 -10.73 -15.93 -6.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3828 0.3431 0.0723 -1.0201 -0.8692 -0.308 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 - - - - - -
Price 0.47 0.76 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.58 0.72 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 4.46 7.63 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 22.43 13.11 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.73 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 24/11/05 24/11/04 05/12/03 29/11/02 28/12/01 30/11/00 30/11/99 -
Price 0.44 0.71 1.37 0.00 0.00 0.00 0.00 -
P/RPS 0.55 0.68 0.94 0.00 0.00 0.00 0.00 -100.00%
P/EPS 4.17 7.13 8.99 0.00 0.00 0.00 0.00 -100.00%
EY 23.95 14.03 11.12 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.68 0.85 0.00 0.00 0.00 0.00 -100.00%

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