[GOB] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 63.79%
YoY- -28.99%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 321,444 296,688 271,460 259,750 255,630 240,644 277,542 10.27%
PBT 29,624 19,252 42,945 33,641 21,176 12,252 35,942 -12.08%
Tax -7,836 -6,292 -12,450 -10,245 -6,892 -3,356 -3,812 61.59%
NP 21,788 12,960 30,495 23,396 14,284 8,896 32,130 -22.79%
-
NP to SH 21,788 12,960 30,495 23,396 14,284 8,896 32,130 -22.79%
-
Tax Rate 26.45% 32.68% 28.99% 30.45% 32.55% 27.39% 10.61% -
Total Cost 299,656 283,728 240,965 236,354 241,346 231,748 245,412 14.22%
-
Net Worth 263,821 253,762 252,423 238,657 227,452 224,669 222,857 11.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 263,821 253,762 252,423 238,657 227,452 224,669 222,857 11.89%
NOSH 227,432 226,573 227,408 227,292 227,452 226,938 227,406 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.78% 4.37% 11.23% 9.01% 5.59% 3.70% 11.58% -
ROE 8.26% 5.11% 12.08% 9.80% 6.28% 3.96% 14.42% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 141.34 130.95 119.37 114.28 112.39 106.04 122.05 10.26%
EPS 9.58 5.72 13.41 10.29 6.28 3.92 14.13 -22.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.12 1.11 1.05 1.00 0.99 0.98 11.88%
Adjusted Per Share Value based on latest NOSH - 227,183
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 70.07 64.68 59.18 56.63 55.73 52.46 60.50 10.27%
EPS 4.75 2.83 6.65 5.10 3.11 1.94 7.00 -22.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5751 0.5532 0.5503 0.5203 0.4958 0.4898 0.4858 11.89%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.815 0.745 0.50 0.48 0.51 0.56 0.58 -
P/RPS 0.58 0.57 0.42 0.42 0.45 0.53 0.48 13.43%
P/EPS 8.51 13.02 3.73 4.66 8.12 14.29 4.11 62.38%
EY 11.75 7.68 26.82 21.44 12.31 7.00 24.36 -38.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.45 0.46 0.51 0.57 0.59 12.06%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 28/08/13 23/05/13 28/02/13 21/11/12 29/08/12 24/05/12 -
Price 0.775 0.76 0.635 0.475 0.50 0.61 0.54 -
P/RPS 0.55 0.58 0.53 0.42 0.44 0.58 0.44 16.02%
P/EPS 8.09 13.29 4.74 4.61 7.96 15.56 3.82 64.83%
EY 12.36 7.53 21.12 21.67 12.56 6.43 26.16 -39.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.57 0.45 0.50 0.62 0.55 14.04%

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