Highlights

[GOB] YoY TTM 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 -     8.68%    YoY -     100.78%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 667,174 491,272 405,242 304,367 250,529 227,223 100,931 36.95%
  YoY % 35.81% 21.23% 33.14% 21.49% 10.26% 125.13% -
  Horiz. % 661.02% 486.74% 401.50% 301.56% 248.22% 225.13% 100.00%
PBT -23,880 128,764 65,961 47,169 18,858 27,360 -30,148 -3.81%
  YoY % -118.55% 95.21% 39.84% 150.13% -31.07% 190.75% -
  Horiz. % 79.21% -427.11% -218.79% -156.46% -62.55% -90.75% 100.00%
Tax -14,394 -44,777 -21,540 -12,922 -1,801 -5,446 3,046 -
  YoY % 67.85% -107.88% -66.69% -617.49% 66.93% -278.79% -
  Horiz. % -472.55% -1,470.03% -707.16% -424.23% -59.13% -178.79% 100.00%
NP -38,274 83,987 44,421 34,247 17,057 21,914 -27,102 5.92%
  YoY % -145.57% 89.07% 29.71% 100.78% -22.16% 180.86% -
  Horiz. % 141.22% -309.89% -163.90% -126.36% -62.94% -80.86% 100.00%
NP to SH -38,257 81,220 43,147 34,247 17,057 21,914 -27,102 5.91%
  YoY % -147.10% 88.24% 25.99% 100.78% -22.16% 180.86% -
  Horiz. % 141.16% -299.68% -159.20% -126.36% -62.94% -80.86% 100.00%
Tax Rate - % 34.77 % 32.66 % 27.40 % 9.55 % 19.90 % - % -
  YoY % 0.00% 6.46% 19.20% 186.91% -52.01% 0.00% -
  Horiz. % 0.00% 174.72% 164.12% 137.69% 47.99% 100.00% -
Total Cost 705,448 407,285 360,821 270,120 233,472 205,309 128,033 32.87%
  YoY % 73.21% 12.88% 33.58% 15.70% 13.72% 60.36% -
  Horiz. % 550.99% 318.11% 281.82% 210.98% 182.35% 160.36% 100.00%
Net Worth 450,899 504,690 313,612 263,461 227,685 211,262 188,704 15.61%
  YoY % -10.66% 60.93% 19.04% 15.71% 7.77% 11.95% -
  Horiz. % 238.94% 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 0 0 0 0 0 0 0 -
  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 450,899 504,690 313,612 263,461 227,685 211,262 188,704 15.61%
  YoY % -10.66% 60.93% 19.04% 15.71% 7.77% 11.95% -
  Horiz. % 238.94% 267.45% 166.19% 139.62% 120.66% 111.95% 100.00%
NOSH 455,454 454,676 227,255 227,121 227,685 227,164 227,355 12.26%
  YoY % 0.17% 100.07% 0.06% -0.25% 0.23% -0.08% -
  Horiz. % 200.33% 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 -5.74 % 17.10 % 10.96 % 11.25 % 6.81 % 9.64 % -26.85 % -22.66%
  YoY % -133.57% 56.02% -2.58% 65.20% -29.36% 135.90% -
  Horiz. % 21.38% -63.69% -40.82% -41.90% -25.36% -35.90% 100.00%
ROE -8.48 % 16.09 % 13.76 % 13.00 % 7.49 % 10.37 % -14.36 % -8.40%
  YoY % -152.70% 16.93% 5.85% 73.56% -27.77% 172.21% -
  Horiz. % 59.05% -112.05% -95.82% -90.53% -52.16% -72.21% 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 146.49 108.05 178.32 134.01 110.03 100.03 44.39 21.99%
  YoY % 35.58% -39.41% 33.06% 21.79% 10.00% 125.34% -
  Horiz. % 330.01% 243.41% 401.71% 301.89% 247.87% 225.34% 100.00%
EPS -8.40 17.86 18.99 15.08 7.49 9.65 -11.92 -5.66%
  YoY % -147.03% -5.95% 25.93% 101.34% -22.38% 180.96% -
  Horiz. % 70.47% -149.83% -159.31% -126.51% -62.84% -80.96% 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 146.74 108.05 89.13 66.94 55.10 49.97 22.20 36.95%
  YoY % 35.81% 21.23% 33.15% 21.49% 10.27% 125.09% -
  Horiz. % 660.99% 486.71% 401.49% 301.53% 248.20% 225.09% 100.00%
EPS -8.41 17.86 9.49 7.53 3.75 4.82 -5.96 5.90%
  YoY % -147.09% 88.20% 26.03% 100.80% -22.20% 180.87% -
  Horiz. % 141.11% -299.66% -159.23% -126.34% -62.92% -80.87% 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 0.9917 1.1100 0.6897 0.5794 0.5008 0.4646 0.4150 15.61%
  YoY % -10.66% 60.94% 19.04% 15.69% 7.79% 11.95% -
  Horiz. % 238.96% 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 0.24 0.54 0.59 0.61 0.46 0.45 1.01 -21.28%
  YoY % -55.56% -8.47% -3.28% 32.61% 2.22% -55.45% -
  Horiz. % 23.76% 53.47% 58.42% 60.40% 45.54% 44.55% 100.00%
P/EPS -4.11 3.25 5.58 5.40 6.81 4.66 -3.77 1.45%
  YoY % -226.46% -41.76% 3.33% -20.70% 46.14% 223.61% -
  Horiz. % 109.02% -86.21% -148.01% -143.24% -180.64% -123.61% 100.00%
EY -24.35 30.80 17.91 18.50 14.69 21.44 -26.49 -1.39%
  YoY % -179.06% 71.97% -3.19% 25.94% -31.48% 180.94% -
  Horiz. % 91.92% -116.27% -67.61% -69.84% -55.45% -80.94% 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 0.21 0.58 0.49 0.58 0.45 0.52 1.06 -23.63%
  YoY % -63.79% 18.37% -15.52% 28.89% -13.46% -50.94% -
  Horiz. % 19.81% 54.72% 46.23% 54.72% 42.45% 49.06% 100.00%
P/EPS -3.69 3.50 4.58 5.14 6.67 5.39 -3.94 -1.09%
  YoY % -205.43% -23.58% -10.89% -22.94% 23.75% 236.80% -
  Horiz. % 93.65% -88.83% -116.24% -130.46% -169.29% -136.80% 100.00%
EY -27.10 28.58 21.82 19.46 14.98 18.55 -25.36 1.11%
  YoY % -194.82% 30.98% 12.13% 29.91% -19.25% 173.15% -
  Horiz. % 106.86% -112.70% -86.04% -76.74% -59.07% -73.15% 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
 
 

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