Highlights

[GOB] YoY 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 -     136.23%    YoY -     55.63%
Quarter Report


View:


Show?  YoY % Horiz. %

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 58,295 35,993 121,244 86,550 67,654 99,155 46,083 3.99%
  YoY % 61.96% -70.31% 40.09% 27.93% -31.77% 115.17% -
  Horiz. % 126.50% 78.10% 263.10% 187.81% 146.81% 215.17% 100.00%
PBT 4,600 -14,400 16,982 9,999 7,525 16,945 10,057 -12.21%
  YoY % 131.94% -184.80% 69.84% 32.88% -55.59% 68.49% -
  Horiz. % 45.74% -143.18% 168.86% 99.42% 74.82% 168.49% 100.00%
Tax -2,111 1,602 -6,785 -2,345 -2,607 -4,928 -3,782 -9.25%
  YoY % -231.77% 123.61% -189.34% 10.05% 47.10% -30.30% -
  Horiz. % 55.82% -42.36% 179.40% 62.00% 68.93% 130.30% 100.00%
NP 2,489 -12,798 10,197 7,654 4,918 12,017 6,275 -14.27%
  YoY % 119.45% -225.51% 33.22% 55.63% -59.07% 91.51% -
  Horiz. % 39.67% -203.95% 162.50% 121.98% 78.37% 191.51% 100.00%
NP to SH 2,505 -12,965 9,522 7,654 4,918 12,017 6,275 -14.18%
  YoY % 119.32% -236.16% 24.41% 55.63% -59.07% 91.51% -
  Horiz. % 39.92% -206.61% 151.75% 121.98% 78.37% 191.51% 100.00%
Tax Rate 45.89 % - % 39.95 % 23.45 % 34.64 % 29.08 % 37.61 % 3.37%
  YoY % 0.00% 0.00% 70.36% -32.30% 19.12% -22.68% -
  Horiz. % 122.02% 0.00% 106.22% 62.35% 92.10% 77.32% 100.00%
Total Cost 55,806 48,791 111,047 78,896 62,736 87,138 39,808 5.79%
  YoY % 14.38% -56.06% 40.75% 25.76% -28.00% 118.90% -
  Horiz. % 140.19% 122.57% 278.96% 198.19% 157.60% 218.90% 100.00%
Net Worth 450,129 504,690 313,612 263,461 227,685 211,262 188,704 15.58%
  YoY % -10.81% 60.93% 19.04% 15.71% 7.77% 11.95% -
  Horiz. % 238.54% 267.45% 166.19% 139.62% 120.66% 111.95% 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 450,129 504,690 313,612 263,461 227,685 211,262 188,704 15.58%
  YoY % -10.81% 60.93% 19.04% 15.71% 7.77% 11.95% -
  Horiz. % 238.54% 267.45% 166.19% 139.62% 120.66% 111.95% 100.00%
NOSH 454,676 454,676 227,255 227,121 227,685 227,164 227,355 12.23%
  YoY % 0.00% 100.07% 0.06% -0.25% 0.23% -0.08% -
  Horiz. % 199.98% 199.98% 99.96% 99.90% 100.15% 99.92% 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 4.27 % -35.56 % 8.41 % 8.84 % 7.27 % 12.12 % 13.62 % -17.56%
  YoY % 112.01% -522.83% -4.86% 21.60% -40.02% -11.01% -
  Horiz. % 31.35% -261.09% 61.75% 64.90% 53.38% 88.99% 100.00%
ROE 0.56 % -2.57 % 3.04 % 2.91 % 2.16 % 5.69 % 3.33 % -25.69%
  YoY % 121.79% -184.54% 4.47% 34.72% -62.04% 70.87% -
  Horiz. % 16.82% -77.18% 91.29% 87.39% 64.86% 170.87% 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 12.82 7.92 53.35 38.11 29.71 43.65 20.27 -7.34%
  YoY % 61.87% -85.15% 39.99% 28.27% -31.94% 115.34% -
  Horiz. % 63.25% 39.07% 263.20% 188.01% 146.57% 215.34% 100.00%
EPS 0.55 -2.85 4.19 3.37 2.16 5.29 2.76 -23.56%
  YoY % 119.30% -168.02% 24.33% 56.02% -59.17% 91.67% -
  Horiz. % 19.93% -103.26% 151.81% 122.10% 78.26% 191.67% 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 12.82 7.92 26.67 19.04 14.88 21.81 10.14 3.98%
  YoY % 61.87% -70.30% 40.07% 27.96% -31.77% 115.09% -
  Horiz. % 126.43% 78.11% 263.02% 187.77% 146.75% 215.09% 100.00%
EPS 0.55 -2.85 2.09 1.68 1.08 2.64 1.38 -14.20%
  YoY % 119.30% -236.36% 24.40% 55.56% -59.09% 91.30% -
  Horiz. % 39.86% -206.52% 151.45% 121.74% 78.26% 191.30% 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 0.6897 0.5794 0.5008 0.4646 0.4150 15.58%
  YoY % -10.81% 60.94% 19.04% 15.69% 7.79% 11.95% -
  Horiz. % 238.55% 267.47% 166.19% 139.61% 120.67% 111.95% 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 2.69 7.33 1.99 2.14 1.72 1.03 2.22 3.25%
  YoY % -63.30% 268.34% -7.01% 24.42% 66.99% -53.60% -
  Horiz. % 121.17% 330.18% 89.64% 96.40% 77.48% 46.40% 100.00%
P/EPS 62.62 -20.34 25.30 24.18 23.61 8.51 16.30 25.12%
  YoY % 407.87% -180.40% 4.63% 2.41% 177.44% -47.79% -
  Horiz. % 384.17% -124.79% 155.21% 148.34% 144.85% 52.21% 100.00%
EY 1.60 -4.92 3.95 4.13 4.24 11.76 6.13 -20.04%
  YoY % 132.52% -224.56% -4.36% -2.59% -63.95% 91.84% -
  Horiz. % 26.10% -80.26% 64.44% 67.37% 69.17% 191.84% 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 2.42 7.90 1.63 2.03 1.68 1.19 2.32 0.71%
  YoY % -69.37% 384.66% -19.70% 20.83% 41.18% -48.71% -
  Horiz. % 104.31% 340.52% 70.26% 87.50% 72.41% 51.29% 100.00%
P/EPS 56.27 -21.92 20.76 23.00 23.15 9.83 17.03 22.02%
  YoY % 356.71% -205.59% -9.74% -0.65% 135.50% -42.28% -
  Horiz. % 330.42% -128.71% 121.90% 135.06% 135.94% 57.72% 100.00%
EY 1.78 -4.56 4.82 4.35 4.32 10.17 5.87 -18.02%
  YoY % 139.04% -194.61% 10.80% 0.69% -57.52% 73.25% -
  Horiz. % 30.32% -77.68% 82.11% 74.11% 73.59% 173.25% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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