[GOB] YoY 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- 137.31%
YoY- 103.74%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
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 17,670 29,805 33,177 14,923 126 29,655 47,195 -15.09%
PBT 3,077 6,321 5,723 2,495 -40,510 -10,675 -23,199 -
Tax -1,167 -2,149 -1,901 -939 -1,147 -609 23,199 -
NP 1,910 4,172 3,822 1,556 -41,657 -11,284 0 -
-
NP to SH 1,910 4,166 3,822 1,556 -41,657 -11,284 -24,261 -
-
Tax Rate 37.93% 34.00% 33.22% 37.64% - - - -
Total Cost 15,760 25,633 29,355 13,367 41,783 40,939 47,195 -16.69%
-
Net Worth 183,480 173,833 155,877 65,752 -463,969 -395,700 -139,978 -
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 183,480 173,833 155,877 65,752 -463,969 -395,700 -139,978 -
NOSH 150,393 149,856 149,882 40,839 303,843 304,150 303,642 -11.04%
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 10.81% 14.00% 11.52% 10.43% -33,061.11% -38.05% 0.00% -
ROE 1.04% 2.40% 2.45% 2.37% 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 11.75 19.89 22.14 36.54 0.04 9.75 15.54 -4.55%
EPS 1.27 2.78 2.55 3.81 -13.71 -3.71 -7.99 -
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 3.89 6.56 7.30 3.28 0.03 6.52 10.38 -15.08%
EPS 0.42 0.92 0.84 0.34 -9.16 -2.48 -5.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4035 0.3823 0.3428 0.1446 -1.0204 -0.8703 -0.3079 -
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 4.26 2.36 3.43 0.00 0.00 0.00 0.00 -
P/EPS 39.37 16.91 29.80 0.00 0.00 0.00 0.00 -
EY 2.54 5.91 3.36 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 4.26 2.21 3.21 3.75 0.00 0.00 0.00 -
P/EPS 39.37 15.83 27.84 35.96 0.00 0.00 0.00 -
EY 2.54 6.32 3.59 2.78 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