[GOB] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 60.57%
YoY- -67.85%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 296,688 271,460 259,750 255,630 240,644 277,542 306,793 -2.21%
PBT 19,252 42,945 33,641 21,176 12,252 35,942 46,205 -44.24%
Tax -6,292 -12,450 -10,245 -6,892 -3,356 -3,812 -13,258 -39.18%
NP 12,960 30,495 23,396 14,284 8,896 32,130 32,946 -46.34%
-
NP to SH 12,960 30,495 23,396 14,284 8,896 32,130 32,946 -46.34%
-
Tax Rate 32.68% 28.99% 30.45% 32.55% 27.39% 10.61% 28.69% -
Total Cost 283,728 240,965 236,354 241,346 231,748 245,412 273,846 2.39%
-
Net Worth 253,762 252,423 238,657 227,452 224,669 222,857 213,683 12.15%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 253,762 252,423 238,657 227,452 224,669 222,857 213,683 12.15%
NOSH 226,573 227,408 227,292 227,452 226,938 227,406 227,322 -0.21%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.37% 11.23% 9.01% 5.59% 3.70% 11.58% 10.74% -
ROE 5.11% 12.08% 9.80% 6.28% 3.96% 14.42% 15.42% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 130.95 119.37 114.28 112.39 106.04 122.05 134.96 -1.99%
EPS 5.72 13.41 10.29 6.28 3.92 14.13 14.49 -46.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.05 1.00 0.99 0.98 0.94 12.40%
Adjusted Per Share Value based on latest NOSH - 227,685
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 65.25 59.70 57.13 56.22 52.93 61.04 67.48 -2.21%
EPS 2.85 6.71 5.15 3.14 1.96 7.07 7.25 -46.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5581 0.5552 0.5249 0.5003 0.4941 0.4901 0.47 12.14%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.745 0.50 0.48 0.51 0.56 0.58 0.60 -
P/RPS 0.57 0.42 0.42 0.45 0.53 0.48 0.44 18.85%
P/EPS 13.02 3.73 4.66 8.12 14.29 4.11 4.14 114.80%
EY 7.68 26.82 21.44 12.31 7.00 24.36 24.16 -53.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.45 0.46 0.51 0.57 0.59 0.64 3.10%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 23/05/13 28/02/13 21/11/12 29/08/12 24/05/12 22/02/12 -
Price 0.76 0.635 0.475 0.50 0.61 0.54 0.64 -
P/RPS 0.58 0.53 0.42 0.44 0.58 0.44 0.47 15.06%
P/EPS 13.29 4.74 4.61 7.96 15.56 3.82 4.42 108.46%
EY 7.53 21.12 21.67 12.56 6.43 26.16 22.65 -52.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.45 0.50 0.62 0.55 0.68 0.00%

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 ⃤ & 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