[GOB] YoY Quarter Result on 31-Dec-2003 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
17-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 110.73%
YoY- 138.8%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 14,252 30,860 28,437 25,347 398 49,026 50,800 -19.08%
PBT 1,096 6,839 8,772 4,839 -8,086 -7,072 -143,230 -
Tax -584 -1,837 -1,939 -1,560 -364 -1,169 143,230 -
NP 512 5,002 6,833 3,279 -8,450 -8,241 0 -
-
NP to SH 512 5,001 6,833 3,279 -8,450 -8,241 -144,601 -
-
Tax Rate 53.28% 26.86% 22.10% 32.24% - - - -
Total Cost 13,740 25,858 21,604 22,068 8,848 57,267 50,800 -19.57%
-
Net Worth 183,717 180,216 160,688 212,501 -472,652 -403,839 -255,178 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 183,717 180,216 160,688 212,501 -472,652 -403,839 -255,178 -
NOSH 150,588 150,180 150,175 140,729 303,956 304,095 303,783 -11.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.59% 16.21% 24.03% 12.94% -2,123.12% -16.81% 0.00% -
ROE 0.28% 2.77% 4.25% 1.54% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.46 20.55 18.94 18.01 0.13 16.12 16.72 -9.05%
EPS 0.34 3.33 4.55 2.33 -2.78 -2.71 -47.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.20 1.07 1.51 -1.555 -1.328 -0.84 -
Adjusted Per Share Value based on latest NOSH - 140,729
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 3.11 6.73 6.20 5.53 0.09 10.69 11.07 -19.06%
EPS 0.11 1.09 1.49 0.71 -1.84 -1.80 -31.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4005 0.3929 0.3503 0.4633 -1.0304 -0.8804 -0.5563 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.50 0.44 0.86 1.32 0.00 0.00 0.00 -
P/RPS 5.28 2.14 4.54 7.33 0.00 0.00 0.00 -
P/EPS 147.06 13.21 18.90 56.65 0.00 0.00 0.00 -
EY 0.68 7.57 5.29 1.77 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 0.37 0.80 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 12/02/07 20/02/06 24/02/05 17/02/04 02/04/03 28/02/02 28/02/01 -
Price 0.63 0.52 0.77 1.32 0.00 0.00 0.00 -
P/RPS 6.66 2.53 4.07 7.33 0.00 0.00 0.00 -
P/EPS 185.29 15.62 16.92 56.65 0.00 0.00 0.00 -
EY 0.54 6.40 5.91 1.77 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 0.43 0.72 0.87 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