[GOB] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 16.1%
YoY- 117.49%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 306,793 309,656 222,692 149,050 144,609 153,310 122,288 84.32%
PBT 46,205 55,344 42,908 9,759 8,748 20,142 56 8590.03%
Tax -13,258 -10,914 -2,116 -3,386 -3,258 -6,794 1,540 -
NP 32,946 44,430 40,792 6,373 5,489 13,348 1,596 648.37%
-
NP to SH 32,946 44,430 40,792 6,373 5,489 13,348 1,596 648.37%
-
Tax Rate 28.69% 19.72% 4.93% 34.70% 37.24% 33.73% -2,750.00% -
Total Cost 273,846 265,226 181,900 142,677 139,120 139,962 120,692 72.41%
-
Net Worth 213,683 211,463 199,871 191,159 186,516 188,415 179,549 12.26%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 213,683 211,463 199,871 191,159 186,516 188,415 179,549 12.26%
NOSH 227,322 227,379 227,126 227,571 227,458 227,006 221,666 1.68%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.74% 14.35% 18.32% 4.28% 3.80% 8.71% 1.31% -
ROE 15.42% 21.01% 20.41% 3.33% 2.94% 7.08% 0.89% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 134.96 136.18 98.05 65.50 63.58 67.54 55.17 81.25%
EPS 14.49 19.54 17.96 2.80 2.41 5.88 0.72 635.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.88 0.84 0.82 0.83 0.81 10.40%
Adjusted Per Share Value based on latest NOSH - 227,777
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 67.48 68.10 48.98 32.78 31.80 33.72 26.90 84.31%
EPS 7.25 9.77 8.97 1.40 1.21 2.94 0.35 650.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.4651 0.4396 0.4204 0.4102 0.4144 0.3949 12.27%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.45 0.54 0.49 0.51 0.45 0.38 -
P/RPS 0.44 0.33 0.55 0.75 0.80 0.67 0.69 -25.85%
P/EPS 4.14 2.30 3.01 17.50 21.13 7.65 52.78 -81.59%
EY 24.16 43.42 33.26 5.72 4.73 13.07 1.89 444.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.48 0.61 0.58 0.62 0.54 0.47 22.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 10/11/11 25/08/11 25/05/11 23/02/11 24/11/10 25/08/10 -
Price 0.64 0.52 0.47 0.50 0.49 0.47 0.43 -
P/RPS 0.47 0.38 0.48 0.76 0.77 0.70 0.78 -28.59%
P/EPS 4.42 2.66 2.62 17.85 20.30 7.99 59.72 -82.28%
EY 22.65 37.58 38.21 5.60 4.93 12.51 1.67 466.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.53 0.60 0.60 0.57 0.53 18.02%

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