[GOB] YoY Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 44.65%
YoY- 116.42%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 74,747 131,026 140,437 86,366 15,618 157,018 185,431 -14.04%
PBT 7,185 25,814 40,509 14,222 -53,438 -49,308 -300,654 -
Tax -3,629 -8,661 -9,539 -4,897 -3,345 -3,543 300,654 -
NP 3,556 17,153 30,970 9,325 -56,783 -52,851 0 -
-
NP to SH 3,556 17,131 30,970 9,325 -56,783 -52,851 -300,134 -
-
Tax Rate 50.51% 33.55% 23.55% 34.43% - - - -
Total Cost 71,191 113,873 109,467 77,041 72,401 209,869 185,431 -14.74%
-
Net Worth 183,051 181,510 169,554 127,762 -482,458 -414,317 -370,877 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 183,051 181,510 169,554 127,762 -482,458 -414,317 -370,877 -
NOSH 150,042 150,008 150,048 82,962 303,814 303,751 303,748 -11.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 4.76% 13.09% 22.05% 10.80% -363.57% -33.66% 0.00% -
ROE 1.94% 9.44% 18.27% 7.30% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 49.82 87.35 93.59 104.10 5.14 51.69 61.05 -3.32%
EPS 2.37 11.42 20.64 11.24 -18.69 -17.40 -98.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.13 1.54 -1.588 -1.364 -1.221 -
Adjusted Per Share Value based on latest NOSH - 150,167
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 16.44 28.82 30.89 19.00 3.43 34.53 40.78 -14.04%
EPS 0.78 3.77 6.81 2.05 -12.49 -11.62 -66.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4026 0.3992 0.3729 0.281 -1.0611 -0.9112 -0.8157 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - - - -
Price 0.63 0.54 0.74 1.33 0.00 0.00 0.00 -
P/RPS 1.26 0.62 0.79 1.28 0.00 0.00 0.00 -
P/EPS 26.58 4.73 3.59 11.83 0.00 0.00 0.00 -
EY 3.76 21.15 27.89 8.45 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.65 0.86 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 17/05/07 24/05/06 18/05/05 20/05/04 29/05/03 31/05/02 28/12/01 -
Price 1.88 0.56 0.56 0.87 0.00 0.00 0.00 -
P/RPS 3.77 0.64 0.60 0.84 0.00 0.00 0.00 -
P/EPS 79.32 4.90 2.71 7.74 0.00 0.00 0.00 -
EY 1.26 20.39 36.86 12.92 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.46 0.50 0.56 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