[GOB] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 94.9%
YoY- -2315.38%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 74,672 77,352 100,792 92,912 86,155 98,689 119,096 -26.76%
PBT -41,287 -13,584 -2,136 -392 -46,565 -33,625 -3,334 436.08%
Tax 4,857 -893 -3,172 -1,912 1,383 601 -892 -
NP -36,430 -14,477 -5,308 -2,304 -45,182 -33,024 -4,226 320.97%
-
NP to SH -36,430 -14,477 -5,308 -2,304 -45,182 -33,024 -4,226 320.97%
-
Tax Rate - - - - - - - -
Total Cost 111,102 91,829 106,100 95,216 131,337 131,713 123,322 -6.72%
-
Net Worth 181,913 208,982 215,495 221,183 204,777 219,093 224,995 -13.22%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 181,913 208,982 215,495 221,183 204,777 219,093 224,995 -13.22%
NOSH 227,391 227,154 226,837 230,400 213,309 208,660 195,648 10.55%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -48.79% -18.72% -5.27% -2.48% -52.44% -33.46% -3.55% -
ROE -20.03% -6.93% -2.46% -1.04% -22.06% -15.07% -1.88% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.84 34.05 44.43 40.33 40.39 47.30 60.87 -33.75%
EPS -16.02 -6.37 -2.34 -1.00 -21.18 -15.83 -2.16 280.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.92 0.95 0.96 0.96 1.05 1.15 -21.50%
Adjusted Per Share Value based on latest NOSH - 230,400
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.28 16.86 21.97 20.25 18.78 21.51 25.96 -26.75%
EPS -7.94 -3.16 -1.16 -0.50 -9.85 -7.20 -0.92 321.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3966 0.4556 0.4698 0.4822 0.4464 0.4776 0.4905 -13.22%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.40 0.41 0.49 0.55 0.34 0.32 0.45 -
P/RPS 1.22 1.20 1.10 1.36 0.84 0.68 0.74 39.59%
P/EPS -2.50 -6.43 -20.94 -55.00 -1.61 -2.02 -20.83 -75.70%
EY -40.05 -15.54 -4.78 -1.82 -62.30 -49.46 -4.80 311.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.52 0.57 0.35 0.30 0.39 18.03%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 03/02/10 30/11/09 19/08/09 25/05/09 19/02/09 13/11/08 -
Price 0.38 0.43 0.38 0.50 0.62 0.35 0.43 -
P/RPS 1.16 1.26 0.86 1.24 1.54 0.74 0.71 38.75%
P/EPS -2.37 -6.75 -16.24 -50.00 -2.93 -2.21 -19.91 -75.83%
EY -42.16 -14.82 -6.16 -2.00 -34.16 -45.22 -5.02 313.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.40 0.52 0.65 0.33 0.37 18.96%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment