[GOB] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 8.92%
YoY- 232.86%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 240,644 277,542 306,793 309,656 222,692 149,050 144,609 40.47%
PBT 12,252 35,942 46,205 55,344 42,908 9,759 8,748 25.20%
Tax -3,356 -3,812 -13,258 -10,914 -2,116 -3,386 -3,258 1.99%
NP 8,896 32,130 32,946 44,430 40,792 6,373 5,489 38.01%
-
NP to SH 8,896 32,130 32,946 44,430 40,792 6,373 5,489 38.01%
-
Tax Rate 27.39% 10.61% 28.69% 19.72% 4.93% 34.70% 37.24% -
Total Cost 231,748 245,412 273,846 265,226 181,900 142,677 139,120 40.56%
-
Net Worth 224,669 222,857 213,683 211,463 199,871 191,159 186,516 13.22%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 224,669 222,857 213,683 211,463 199,871 191,159 186,516 13.22%
NOSH 226,938 227,406 227,322 227,379 227,126 227,571 227,458 -0.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.70% 11.58% 10.74% 14.35% 18.32% 4.28% 3.80% -
ROE 3.96% 14.42% 15.42% 21.01% 20.41% 3.33% 2.94% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 106.04 122.05 134.96 136.18 98.05 65.50 63.58 40.68%
EPS 3.92 14.13 14.49 19.54 17.96 2.80 2.41 38.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.94 0.93 0.88 0.84 0.82 13.39%
Adjusted Per Share Value based on latest NOSH - 227,164
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 52.46 60.50 66.88 67.50 48.55 32.49 31.52 40.48%
EPS 1.94 7.00 7.18 9.69 8.89 1.39 1.20 37.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4898 0.4858 0.4658 0.461 0.4357 0.4167 0.4066 13.22%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.56 0.58 0.60 0.45 0.54 0.49 0.51 -
P/RPS 0.53 0.48 0.44 0.33 0.55 0.75 0.80 -24.02%
P/EPS 14.29 4.11 4.14 2.30 3.01 17.50 21.13 -22.97%
EY 7.00 24.36 24.16 43.42 33.26 5.72 4.73 29.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.64 0.48 0.61 0.58 0.62 -5.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 22/02/12 10/11/11 25/08/11 25/05/11 23/02/11 -
Price 0.61 0.54 0.64 0.52 0.47 0.50 0.49 -
P/RPS 0.58 0.44 0.47 0.38 0.48 0.76 0.77 -17.22%
P/EPS 15.56 3.82 4.42 2.66 2.62 17.85 20.30 -16.25%
EY 6.43 26.16 22.65 37.58 38.21 5.60 4.93 19.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.68 0.56 0.53 0.60 0.60 2.21%

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