[GOB] YoY TTM 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- 55.92%
YoY- 85.13%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 91,139 124,580 156,173 41,022 56,958 168,266 197,303 -12.07%
PBT 11,439 38,978 27,131 -4,904 -58,692 -152,752 -278,662 -
Tax -4,741 -9,381 -8,338 -4,342 11,820 133,227 278,662 -
NP 6,698 29,597 18,793 -9,246 -46,872 -19,525 0 -
-
NP to SH 6,698 29,575 18,793 -9,246 -62,169 -151,954 -285,847 -
-
Tax Rate 41.45% 24.07% 30.73% - - - - -
Total Cost 84,441 94,983 137,380 50,268 103,830 187,791 197,303 -13.18%
-
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 7.35% 23.76% 12.03% -22.54% -82.29% -11.60% 0.00% -
ROE 3.65% 16.41% 11.70% -4.35% 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 60.52 82.95 103.99 29.15 18.74 55.33 64.95 -1.16%
EPS 4.45 19.69 12.51 -6.57 -20.45 -49.97 -94.10 -
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 19.87 27.16 34.05 8.94 12.42 36.68 43.01 -12.07%
EPS 1.46 6.45 4.10 -2.02 -13.55 -33.13 -62.31 -
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 0.83 0.53 0.83 4.53 0.00 0.00 0.00 -
P/EPS 11.24 2.23 6.87 -20.09 0.00 0.00 0.00 -
EY 8.90 44.76 14.55 -4.98 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 1.04 0.63 0.74 4.53 0.00 0.00 0.00 -
P/EPS 14.16 2.64 6.15 -20.09 0.00 0.00 0.00 -
EY 7.06 37.87 16.25 -4.98 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