[GOB] YoY TTM Result on 30-Jun-2004 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 151.66%
YoY- 120.21%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 CAGR
Revenue 74,682 119,882 125,529 134,829 1,276 187,580 174,817 -11.43%
PBT 8,305 20,426 40,313 19,970 -60,834 -301,434 -116,841 -
Tax -4,227 -6,976 -9,235 -6,997 -3,354 301,434 116,841 -
NP 4,078 13,450 31,078 12,973 -64,188 0 0 -
-
NP to SH 4,078 13,443 31,063 12,973 -64,188 -301,291 -126,291 -
-
Tax Rate 50.90% 34.15% 22.91% 35.04% - - - -
Total Cost 70,604 106,432 94,451 121,856 65,464 187,580 174,817 -12.14%
-
Net Worth 184,605 160,325 172,777 154,627 -487,311 -383,588 -115,586 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 CAGR
Net Worth 184,605 160,325 172,777 154,627 -487,311 -383,588 -115,586 -
NOSH 151,315 132,500 150,240 150,123 304,379 303,472 303,375 -9.45%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 CAGR
NP Margin 5.46% 11.22% 24.76% 9.62% -5,030.41% 0.00% 0.00% -
ROE 2.21% 8.38% 17.98% 8.39% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 CAGR
RPS 49.36 90.48 83.55 89.81 0.42 61.81 57.62 -2.18%
EPS 2.70 10.15 20.68 8.64 -21.09 -99.28 -41.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.15 1.03 -1.601 -1.264 -0.381 -
Adjusted Per Share Value based on latest NOSH - 150,123
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 CAGR
RPS 16.43 26.37 27.61 29.65 0.28 41.26 38.45 -11.43%
EPS 0.90 2.96 6.83 2.85 -14.12 -66.26 -27.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.406 0.3526 0.38 0.3401 -1.0718 -0.8437 -0.2542 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - - - -
Price 4.20 0.55 0.61 0.87 0.00 0.00 0.00 -
P/RPS 8.51 0.61 0.73 0.97 0.00 0.00 0.00 -
P/EPS 155.84 5.42 2.95 10.07 0.00 0.00 0.00 -
EY 0.64 18.45 33.89 9.93 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.44 0.45 0.53 0.84 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/01 30/06/00 CAGR
Date 16/08/07 16/08/06 30/08/05 18/08/04 29/08/03 28/12/01 30/08/00 -
Price 2.21 0.56 0.53 0.81 0.00 0.00 0.00 -
P/RPS 4.48 0.62 0.63 0.90 0.00 0.00 0.00 -
P/EPS 82.00 5.52 2.56 9.37 0.00 0.00 0.00 -
EY 1.22 18.12 39.01 10.67 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 0.46 0.46 0.79 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