Highlights

[GOB] YoY Cumulative Quarter Result on 2011-09-30 [#2]

Stock [GOB]: GLOBAL ORIENTAL BHD
Announcement Date 10-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2012
Quarter 30-Sep-2011  [#2]
Profit Trend QoQ -     117.84%    YoY -     232.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 213,862 160,722 127,815 154,828 76,655 50,396 59,548 23.74%
  YoY % 33.06% 25.75% -17.45% 101.98% 52.11% -15.37% -
  Horiz. % 359.14% 269.90% 214.64% 260.01% 128.73% 84.63% 100.00%
PBT 26,545 14,812 10,588 27,672 10,071 -1,068 -1,667 -
  YoY % 79.21% 39.89% -61.74% 174.77% 1,042.98% 35.93% -
  Horiz. % -1,592.38% -888.54% -635.15% -1,659.99% -604.14% 64.07% 100.00%
Tax -10,270 -3,918 -3,446 -5,457 -3,397 -1,586 -446 68.63%
  YoY % -162.12% -13.70% 36.85% -60.64% -114.19% -255.61% -
  Horiz. % 2,302.69% 878.48% 772.65% 1,223.54% 761.66% 355.61% 100.00%
NP 16,275 10,894 7,142 22,215 6,674 -2,654 -2,113 -
  YoY % 49.39% 52.53% -67.85% 232.86% 351.47% -25.60% -
  Horiz. % -770.23% -515.57% -338.00% -1,051.35% -315.85% 125.60% 100.00%
NP to SH 15,001 10,894 7,142 22,215 6,674 -2,654 -2,113 -
  YoY % 37.70% 52.53% -67.85% 232.86% 351.47% -25.60% -
  Horiz. % -709.94% -515.57% -338.00% -1,051.35% -315.85% 125.60% 100.00%
Tax Rate 38.69 % 26.45 % 32.55 % 19.72 % 33.73 % - % - % -
  YoY % 46.28% -18.74% 65.06% -41.54% 0.00% 0.00% -
  Horiz. % 114.71% 78.42% 96.50% 58.46% 100.00% - -
Total Cost 197,587 149,828 120,673 132,613 69,981 53,050 61,661 21.41%
  YoY % 31.88% 24.16% -9.00% 89.50% 31.92% -13.97% -
  Horiz. % 320.44% 242.99% 195.70% 215.07% 113.49% 86.03% 100.00%
Net Worth 313,657 263,821 227,452 211,463 188,415 215,495 224,995 5.69%
  YoY % 18.89% 15.99% 7.56% 12.23% -12.57% -4.22% -
  Horiz. % 139.41% 117.26% 101.09% 93.99% 83.74% 95.78% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 313,657 263,821 227,452 211,463 188,415 215,495 224,995 5.69%
  YoY % 18.89% 15.99% 7.56% 12.23% -12.57% -4.22% -
  Horiz. % 139.41% 117.26% 101.09% 93.99% 83.74% 95.78% 100.00%
NOSH 227,287 227,432 227,452 227,379 227,006 226,837 195,648 2.53%
  YoY % -0.06% -0.01% 0.03% 0.16% 0.07% 15.94% -
  Horiz. % 116.17% 116.25% 116.26% 116.22% 116.03% 115.94% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.61 % 6.78 % 5.59 % 14.35 % 8.71 % -5.27 % -3.55 % -
  YoY % 12.24% 21.29% -61.05% 64.75% 265.28% -48.45% -
  Horiz. % -214.37% -190.99% -157.46% -404.23% -245.35% 148.45% 100.00%
ROE 4.78 % 4.13 % 3.14 % 10.51 % 3.54 % -1.23 % -0.94 % -
  YoY % 15.74% 31.53% -70.12% 196.89% 387.80% -30.85% -
  Horiz. % -508.51% -439.36% -334.04% -1,118.09% -376.60% 130.85% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 94.09 70.67 56.19 68.09 33.77 22.22 30.44 20.68%
  YoY % 33.14% 25.77% -17.48% 101.63% 51.98% -27.00% -
  Horiz. % 309.10% 232.16% 184.59% 223.69% 110.94% 73.00% 100.00%
EPS 6.60 4.79 3.14 9.77 2.94 -1.17 -1.08 -
  YoY % 37.79% 52.55% -67.86% 232.31% 351.28% -8.33% -
  Horiz. % -611.11% -443.52% -290.74% -904.63% -272.22% 108.33% 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 1.3800 1.1600 1.0000 0.9300 0.8300 0.9500 1.1500 3.08%
  YoY % 18.97% 16.00% 7.53% 12.05% -12.63% -17.39% -
  Horiz. % 120.00% 100.87% 86.96% 80.87% 72.17% 82.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 47.04 35.35 28.11 34.05 16.86 11.08 13.10 23.73%
  YoY % 33.07% 25.76% -17.44% 101.96% 52.17% -15.42% -
  Horiz. % 359.08% 269.85% 214.58% 259.92% 128.70% 84.58% 100.00%
EPS 3.30 2.40 1.57 4.89 1.47 -0.58 -0.46 -
  YoY % 37.50% 52.87% -67.89% 232.65% 353.45% -26.09% -
  Horiz. % -717.39% -521.74% -341.30% -1,063.04% -319.57% 126.09% 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 0.6898 0.5802 0.5003 0.4651 0.4144 0.4740 0.4948 5.69%
  YoY % 18.89% 15.97% 7.57% 12.23% -12.57% -4.20% -
  Horiz. % 139.41% 117.26% 101.11% 94.00% 83.75% 95.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.0600 0.8150 0.5100 0.4500 0.4500 0.4900 0.4500 -
P/RPS 1.13 1.15 0.91 0.66 1.33 2.21 1.48 -4.40%
  YoY % -1.74% 26.37% 37.88% -50.38% -39.82% 49.32% -
  Horiz. % 76.35% 77.70% 61.49% 44.59% 89.86% 149.32% 100.00%
P/EPS 16.06 17.01 16.24 4.61 15.31 -41.88 -41.67 -
  YoY % -5.58% 4.74% 252.28% -69.89% 136.56% -0.50% -
  Horiz. % -38.54% -40.82% -38.97% -11.06% -36.74% 100.50% 100.00%
EY 6.23 5.88 6.16 21.71 6.53 -2.39 -2.40 -
  YoY % 5.95% -4.55% -71.63% 232.47% 373.22% 0.42% -
  Horiz. % -259.58% -245.00% -256.67% -904.58% -272.08% 99.58% 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 0.77 0.70 0.51 0.48 0.54 0.52 0.39 12.00%
  YoY % 10.00% 37.25% 6.25% -11.11% 3.85% 33.33% -
  Horiz. % 197.44% 179.49% 130.77% 123.08% 138.46% 133.33% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 22/11/13 21/11/12 10/11/11 24/11/10 30/11/09 13/11/08 -
Price 0.8700 0.7750 0.5000 0.5200 0.4700 0.3800 0.4300 -
P/RPS 0.92 1.10 0.89 0.76 1.39 1.71 1.41 -6.87%
  YoY % -16.36% 23.60% 17.11% -45.32% -18.71% 21.28% -
  Horiz. % 65.25% 78.01% 63.12% 53.90% 98.58% 121.28% 100.00%
P/EPS 13.18 16.18 15.92 5.32 15.99 -32.48 -39.81 -
  YoY % -18.54% 1.63% 199.25% -66.73% 149.23% 18.41% -
  Horiz. % -33.11% -40.64% -39.99% -13.36% -40.17% 81.59% 100.00%
EY 7.59 6.18 6.28 18.79 6.26 -3.08 -2.51 -
  YoY % 22.82% -1.59% -66.58% 200.16% 303.25% -22.71% -
  Horiz. % -302.39% -246.22% -250.20% -748.61% -249.40% 122.71% 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 0.63 0.67 0.50 0.56 0.57 0.40 0.37 9.27%
  YoY % -5.97% 34.00% -10.71% -1.75% 42.50% 8.11% -
  Horiz. % 170.27% 181.08% 135.14% 151.35% 154.05% 108.11% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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
Partners & Brokers