[GOB] YoY 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- 20.04%
YoY- -26.81%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 14,469 20,696 14,252 30,860 28,437 25,347 398 81.90%
PBT -23,552 -2,151 1,096 6,839 8,772 4,839 -8,086 19.48%
Tax 897 -202 -584 -1,837 -1,939 -1,560 -364 -
NP -22,655 -2,353 512 5,002 6,833 3,279 -8,450 17.84%
-
NP to SH -22,655 -2,353 512 5,001 6,833 3,279 -8,450 17.84%
-
Tax Rate - - 53.28% 26.86% 22.10% 32.24% - -
Total Cost 37,124 23,049 13,740 25,858 21,604 22,068 8,848 26.97%
-
Net Worth 238,593 194,731 183,717 180,216 160,688 212,501 -472,652 -
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 238,593 194,731 183,717 180,216 160,688 212,501 -472,652 -
NOSH 227,231 162,275 150,588 150,180 150,175 140,729 303,956 -4.72%
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 -156.58% -11.37% 3.59% 16.21% 24.03% 12.94% -2,123.12% -
ROE -9.50% -1.21% 0.28% 2.77% 4.25% 1.54% 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 6.37 12.75 9.46 20.55 18.94 18.01 0.13 91.17%
EPS -9.97 -1.45 0.34 3.33 4.55 2.33 -2.78 23.69%
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 3.18 4.55 3.13 6.79 6.25 5.57 0.09 81.04%
EPS -4.98 -0.52 0.11 1.10 1.50 0.72 -1.86 17.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5248 0.4283 0.4041 0.3964 0.3534 0.4674 -1.0395 -
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 5.03 16.47 5.28 2.14 4.54 7.33 0.00 -
P/EPS -3.21 -144.83 147.06 13.21 18.90 56.65 0.00 -
EY -31.16 -0.69 0.68 7.57 5.29 1.77 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 5.50 13.72 6.66 2.53 4.07 7.33 0.00 -
P/EPS -3.51 -120.69 185.29 15.62 16.92 56.65 0.00 -
EY -28.49 -0.83 0.54 6.40 5.91 1.77 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