Highlights

[GOB] YoY Cumulative 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 -     236.23%    YoY -     52.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 117,282 260,018 213,862 160,722 127,815 154,828 76,655 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 -8,186 96,497 26,545 14,812 10,588 27,672 10,071 -
  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 -3,063 -30,167 -10,270 -3,918 -3,446 -5,457 -3,397 -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 -11,249 66,330 16,275 10,894 7,142 22,215 6,674 -
  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 -11,232 65,835 15,001 10,894 7,142 22,215 6,674 -
  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 128,531 193,688 197,587 149,828 120,673 132,613 69,981 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 -2.50 % 13.04 % 4.78 % 4.13 % 3.14 % 10.51 % 3.54 % -
  YoY % -119.17% 172.80% 15.74% 31.53% -70.12% 196.89% -
  Horiz. % -70.62% 368.36% 135.03% 116.67% 88.70% 296.89% 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 25.79 57.19 94.09 70.67 56.19 68.09 33.77 -4.39%
  YoY % -54.90% -39.22% 33.14% 25.77% -17.48% 101.63% -
  Horiz. % 76.37% 169.35% 278.62% 209.27% 166.39% 201.63% 100.00%
EPS -2.47 14.48 6.60 4.79 3.14 9.77 2.94 -
  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 25.79 57.19 47.04 35.35 28.11 34.05 16.86 7.33%
  YoY % -54.90% 21.58% 33.07% 25.76% -17.44% 101.96% -
  Horiz. % 152.97% 339.21% 279.00% 209.67% 166.73% 201.96% 100.00%
EPS -2.47 14.48 3.30 2.40 1.57 4.89 1.47 -
  YoY % -117.06% 338.79% 37.50% 52.87% -67.89% 232.65% -
  Horiz. % -168.03% 985.03% 224.49% 163.27% 106.80% 332.65% 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 1.34 1.01 1.13 1.15 0.91 0.66 1.33 0.12%
  YoY % 32.67% -10.62% -1.74% 26.37% 37.88% -50.38% -
  Horiz. % 100.75% 75.94% 84.96% 86.47% 68.42% 49.62% 100.00%
P/EPS -13.97 4.01 16.06 17.01 16.24 4.61 15.31 -
  YoY % -448.38% -75.03% -5.58% 4.74% 252.28% -69.89% -
  Horiz. % -91.25% 26.19% 104.90% 111.10% 106.07% 30.11% 100.00%
EY -7.16 24.96 6.23 5.88 6.16 21.71 6.53 -
  YoY % -128.69% 300.64% 5.95% -4.55% -71.63% 232.47% -
  Horiz. % -109.65% 382.24% 95.41% 90.05% 94.33% 332.47% 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 1.20 1.09 0.92 1.10 0.89 0.76 1.39 -2.42%
  YoY % 10.09% 18.48% -16.36% 23.60% 17.11% -45.32% -
  Horiz. % 86.33% 78.42% 66.19% 79.14% 64.03% 54.68% 100.00%
P/EPS -12.55 4.32 13.18 16.18 15.92 5.32 15.99 -
  YoY % -390.51% -67.22% -18.54% 1.63% 199.25% -66.73% -
  Horiz. % -78.49% 27.02% 82.43% 101.19% 99.56% 33.27% 100.00%
EY -7.97 23.17 7.59 6.18 6.28 18.79 6.26 -
  YoY % -134.40% 205.27% 22.82% -1.59% -66.58% 200.16% -
  Horiz. % -127.32% 370.13% 121.25% 98.72% 100.32% 300.16% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

397  508  345 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.67-0.015 
 ARMADA 0.25-0.005 
 VELESTO 0.1750.00 
 KNM 0.255-0.01 
 AIRASIA 0.8250.00 
 ICON 0.145+0.005 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.19-0.36 
 RSAWIT 0.34+0.03 

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