[GOB] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
05-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 105.96%
YoY- 104.05%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 74,162 120,720 157,280 29,846 29,684 132,762 163,544 -12.34%
PBT 6,482 23,746 22,942 4,990 -72,724 -46,078 -69,566 -
Tax -2,556 -7,890 -8,002 -1,878 -4,120 -2,710 69,566 -
NP 3,926 15,856 14,940 3,112 -76,844 -48,788 0 -
-
NP to SH 3,926 15,814 14,940 3,112 -76,844 -48,788 -72,428 -
-
Tax Rate 39.43% 33.23% 34.88% 37.64% - - - -
Total Cost 70,236 104,864 142,340 26,734 106,528 181,550 163,544 -13.13%
-
Net Worth 182,813 174,044 155,999 32,876 -463,797 -395,225 -140,055 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 182,813 174,044 155,999 32,876 -463,797 -395,225 -140,055 -
NOSH 149,847 150,037 149,999 20,419 303,731 303,785 303,808 -11.10%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.29% 13.13% 9.50% 10.43% -258.87% -36.75% 0.00% -
ROE 2.15% 9.09% 9.58% 9.47% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 49.49 80.46 104.85 146.16 9.77 43.70 53.83 -1.39%
EPS 2.62 10.54 9.96 15.24 -25.30 -16.06 -23.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.16 1.04 1.61 -1.527 -1.301 -0.461 -
Adjusted Per Share Value based on latest NOSH - 40,839
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 16.31 26.55 34.59 6.56 6.53 29.20 35.97 -12.34%
EPS 0.86 3.48 3.29 0.68 -16.90 -10.73 -15.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4021 0.3828 0.3431 0.0723 -1.0201 -0.8692 -0.308 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 - - - - -
Price 0.50 0.47 0.76 0.00 0.00 0.00 0.00 -
P/RPS 1.01 0.58 0.72 0.00 0.00 0.00 0.00 -
P/EPS 19.08 4.46 7.63 0.00 0.00 0.00 0.00 -
EY 5.24 22.43 13.11 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.73 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 13/11/06 24/11/05 24/11/04 05/12/03 29/11/02 28/12/01 30/11/00 -
Price 0.50 0.44 0.71 1.37 0.00 0.00 0.00 -
P/RPS 1.01 0.55 0.68 0.94 0.00 0.00 0.00 -
P/EPS 19.08 4.17 7.13 8.99 0.00 0.00 0.00 -
EY 5.24 23.95 14.03 11.12 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.38 0.68 0.85 0.00 0.00 0.00 -

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