Highlights

[GOB] YoY Annualized Quarter Result on 2013-09-30 [#2]

Stock [GOB]: GLOBAL ORIENTAL BHD
Announcement Date 22-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2014
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     68.12%    YoY -     52.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 234,564 520,036 427,724 321,444 255,630 309,656 153,310 7.34%
  YoY % -54.89% 21.58% 33.06% 25.75% -17.45% 101.98% -
  Horiz. % 153.00% 339.21% 278.99% 209.67% 166.74% 201.98% 100.00%
PBT -16,372 192,994 53,090 29,624 21,176 55,344 20,142 -
  YoY % -108.48% 263.52% 79.21% 39.89% -61.74% 174.77% -
  Horiz. % -81.28% 958.17% 263.58% 147.08% 105.13% 274.77% 100.00%
Tax -6,126 -60,334 -20,540 -7,836 -6,892 -10,914 -6,794 -1.71%
  YoY % 89.85% -193.74% -162.12% -13.70% 36.85% -60.64% -
  Horiz. % 90.17% 888.05% 302.33% 115.34% 101.44% 160.64% 100.00%
NP -22,498 132,660 32,550 21,788 14,284 44,430 13,348 -
  YoY % -116.96% 307.56% 49.39% 52.53% -67.85% 232.86% -
  Horiz. % -168.55% 993.86% 243.86% 163.23% 107.01% 332.86% 100.00%
NP to SH -22,464 131,670 30,002 21,788 14,284 44,430 13,348 -
  YoY % -117.06% 338.87% 37.70% 52.53% -67.85% 232.86% -
  Horiz. % -168.29% 986.44% 224.77% 163.23% 107.01% 332.86% 100.00%
Tax Rate - % 31.26 % 38.69 % 26.45 % 32.55 % 19.72 % 33.73 % -
  YoY % 0.00% -19.20% 46.28% -18.74% 65.06% -41.54% -
  Horiz. % 0.00% 92.68% 114.71% 78.42% 96.50% 58.46% 100.00%
Total Cost 257,062 387,376 395,174 299,656 241,346 265,226 139,962 10.65%
  YoY % -33.64% -1.97% 31.88% 24.16% -9.00% 89.50% -
  Horiz. % 183.67% 276.77% 282.34% 214.10% 172.44% 189.50% 100.00%
Net Worth 450,129 504,690 313,657 263,821 227,452 211,463 188,415 15.61%
  YoY % -10.81% 60.91% 18.89% 15.99% 7.56% 12.23% -
  Horiz. % 238.90% 267.86% 166.47% 140.02% 120.72% 112.23% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 450,129 504,690 313,657 263,821 227,452 211,463 188,415 15.61%
  YoY % -10.81% 60.91% 18.89% 15.99% 7.56% 12.23% -
  Horiz. % 238.90% 267.86% 166.47% 140.02% 120.72% 112.23% 100.00%
NOSH 454,676 454,676 227,287 227,432 227,452 227,379 227,006 12.26%
  YoY % 0.00% 100.04% -0.06% -0.01% 0.03% 0.16% -
  Horiz. % 200.29% 200.29% 100.12% 100.19% 100.20% 100.16% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -9.59 % 25.51 % 7.61 % 6.78 % 5.59 % 14.35 % 8.71 % -
  YoY % -137.59% 235.22% 12.24% 21.29% -61.05% 64.75% -
  Horiz. % -110.10% 292.88% 87.37% 77.84% 64.18% 164.75% 100.00%
ROE -4.99 % 26.09 % 9.57 % 8.26 % 6.28 % 21.01 % 7.08 % -
  YoY % -119.13% 172.62% 15.86% 31.53% -70.11% 196.75% -
  Horiz. % -70.48% 368.50% 135.17% 116.67% 88.70% 296.75% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 51.59 114.38 188.19 141.34 112.39 136.18 67.54 -4.39%
  YoY % -54.90% -39.22% 33.15% 25.76% -17.47% 101.63% -
  Horiz. % 76.38% 169.35% 278.63% 209.27% 166.41% 201.63% 100.00%
EPS -4.94 28.96 13.20 9.58 6.28 19.54 5.88 -
  YoY % -117.06% 119.39% 37.79% 52.55% -67.86% 232.31% -
  Horiz. % -84.01% 492.52% 224.49% 162.93% 106.80% 332.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9900 1.1100 1.3800 1.1600 1.0000 0.9300 0.8300 2.98%
  YoY % -10.81% -19.57% 18.97% 16.00% 7.53% 12.05% -
  Horiz. % 119.28% 133.73% 166.27% 139.76% 120.48% 112.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 51.59 114.37 94.07 70.70 56.22 68.10 33.72 7.34%
  YoY % -54.89% 21.58% 33.06% 25.76% -17.44% 101.96% -
  Horiz. % 153.00% 339.18% 278.97% 209.67% 166.73% 201.96% 100.00%
EPS -4.94 28.96 6.60 4.79 3.14 9.77 2.94 -
  YoY % -117.06% 338.79% 37.79% 52.55% -67.86% 232.31% -
  Horiz. % -168.03% 985.03% 224.49% 162.93% 106.80% 332.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9900 1.1100 0.6898 0.5802 0.5003 0.4651 0.4144 15.61%
  YoY % -10.81% 60.92% 18.89% 15.97% 7.57% 12.23% -
  Horiz. % 238.90% 267.86% 166.46% 140.01% 120.73% 112.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.3450 0.5800 1.0600 0.8150 0.5100 0.4500 0.4500 -
P/RPS 0.67 0.51 0.56 0.58 0.45 0.33 0.67 -
  YoY % 31.37% -8.93% -3.45% 28.89% 36.36% -50.75% -
  Horiz. % 100.00% 76.12% 83.58% 86.57% 67.16% 49.25% 100.00%
P/EPS -6.98 2.00 8.03 8.51 8.12 2.30 7.65 -
  YoY % -449.00% -75.09% -5.64% 4.80% 253.04% -69.93% -
  Horiz. % -91.24% 26.14% 104.97% 111.24% 106.14% 30.07% 100.00%
EY -14.32 49.93 12.45 11.75 12.31 43.42 13.07 -
  YoY % -128.68% 301.04% 5.96% -4.55% -71.65% 232.21% -
  Horiz. % -109.56% 382.02% 95.26% 89.90% 94.19% 332.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.35 0.52 0.77 0.70 0.51 0.48 0.54 -6.97%
  YoY % -32.69% -32.47% 10.00% 37.25% 6.25% -11.11% -
  Horiz. % 64.81% 96.30% 142.59% 129.63% 94.44% 88.89% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 26/11/14 22/11/13 21/11/12 10/11/11 24/11/10 -
Price 0.3100 0.6250 0.8700 0.7750 0.5000 0.5200 0.4700 -
P/RPS 0.60 0.55 0.46 0.55 0.44 0.38 0.70 -2.53%
  YoY % 9.09% 19.57% -16.36% 25.00% 15.79% -45.71% -
  Horiz. % 85.71% 78.57% 65.71% 78.57% 62.86% 54.29% 100.00%
P/EPS -6.27 2.16 6.59 8.09 7.96 2.66 7.99 -
  YoY % -390.28% -67.22% -18.54% 1.63% 199.25% -66.71% -
  Horiz. % -78.47% 27.03% 82.48% 101.25% 99.62% 33.29% 100.00%
EY -15.94 46.33 15.17 12.36 12.56 37.58 12.51 -
  YoY % -134.41% 205.41% 22.73% -1.59% -66.58% 200.40% -
  Horiz. % -127.42% 370.34% 121.26% 98.80% 100.40% 300.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.31 0.56 0.63 0.67 0.50 0.56 0.57 -9.64%
  YoY % -44.64% -11.11% -5.97% 34.00% -10.71% -1.75% -
  Horiz. % 54.39% 98.25% 110.53% 117.54% 87.72% 98.25% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. KLCI waves 14 - 5th waves has started KLCI waves
4. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers