[GOB] YoY Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 63.25%
YoY- -9.75%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 74,017 68,962 51,333 91,220 107,077 40,270 15,240 30.10%
PBT -25,219 -5,106 4,337 18,712 20,243 7,334 -44,448 -9.00%
Tax 451 1,383 -1,862 -5,782 -5,940 -2,499 -2,424 -
NP -24,768 -3,723 2,475 12,930 14,303 4,835 -46,872 -10.07%
-
NP to SH -24,768 -3,723 2,475 12,908 14,303 4,835 -46,872 -10.07%
-
Tax Rate - - 42.93% 30.90% 29.34% 34.07% - -
Total Cost 98,785 72,685 48,858 78,290 92,774 35,435 62,112 8.03%
-
Net Worth 219,093 183,851 183,000 180,111 160,589 91,489 -472,365 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 219,093 183,851 183,000 180,111 160,589 91,489 -472,365 -
NOSH 208,660 153,209 150,000 150,093 150,083 60,588 303,771 -6.06%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -33.46% -5.40% 4.82% 14.17% 13.36% 12.01% -307.56% -
ROE -11.30% -2.03% 1.35% 7.17% 8.91% 5.28% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 35.47 45.01 34.22 60.78 71.34 66.46 5.02 38.48%
EPS -11.87 -2.43 1.65 8.60 9.53 7.98 -15.43 -4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.20 1.22 1.20 1.07 1.51 -1.555 -
Adjusted Per Share Value based on latest NOSH - 150,180
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 16.14 15.03 11.19 19.89 23.34 8.78 3.32 30.12%
EPS -5.40 -0.81 0.54 2.81 3.12 1.05 -10.22 -10.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4776 0.4008 0.3989 0.3926 0.3501 0.1994 -1.0298 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.32 2.10 0.50 0.44 0.86 1.32 0.00 -
P/RPS 0.90 4.67 1.46 0.72 1.21 1.99 0.00 -
P/EPS -2.70 -86.42 30.30 5.12 9.02 16.54 0.00 -
EY -37.09 -1.16 3.30 19.55 11.08 6.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 1.75 0.41 0.37 0.80 0.87 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 19/02/09 21/02/08 12/02/07 20/02/06 24/02/05 17/02/04 02/04/03 -
Price 0.35 1.75 0.63 0.52 0.77 1.32 0.00 -
P/RPS 0.99 3.89 1.84 0.86 1.08 1.99 0.00 -
P/EPS -2.95 -72.02 38.18 6.05 8.08 16.54 0.00 -
EY -33.91 -1.39 2.62 16.54 12.38 6.05 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 1.46 0.52 0.43 0.72 0.87 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