[GOB] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 30.34%
YoY- -5.09%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 345,238 321,444 296,688 271,460 259,750 255,630 240,644 27.11%
PBT 37,661 29,624 19,252 42,945 33,641 21,176 12,252 110.97%
Tax -11,665 -7,836 -6,292 -12,450 -10,245 -6,892 -3,356 128.94%
NP 25,996 21,788 12,960 30,495 23,396 14,284 8,896 103.99%
-
NP to SH 25,996 21,788 12,960 30,495 23,396 14,284 8,896 103.99%
-
Tax Rate 30.97% 26.45% 32.68% 28.99% 30.45% 32.55% 27.39% -
Total Cost 319,242 299,656 283,728 240,965 236,354 241,346 231,748 23.73%
-
Net Worth 272,685 263,821 253,762 252,423 238,657 227,452 224,669 13.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 272,685 263,821 253,762 252,423 238,657 227,452 224,669 13.74%
NOSH 227,237 227,432 226,573 227,408 227,292 227,452 226,938 0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.53% 6.78% 4.37% 11.23% 9.01% 5.59% 3.70% -
ROE 9.53% 8.26% 5.11% 12.08% 9.80% 6.28% 3.96% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 151.93 141.34 130.95 119.37 114.28 112.39 106.04 27.00%
EPS 11.44 9.58 5.72 13.41 10.29 6.28 3.92 103.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.16 1.12 1.11 1.05 1.00 0.99 13.64%
Adjusted Per Share Value based on latest NOSH - 227,163
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 75.93 70.70 65.25 59.70 57.13 56.22 52.93 27.11%
EPS 5.72 4.79 2.85 6.71 5.15 3.14 1.96 103.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5997 0.5802 0.5581 0.5552 0.5249 0.5003 0.4941 13.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.745 0.815 0.745 0.50 0.48 0.51 0.56 -
P/RPS 0.49 0.58 0.57 0.42 0.42 0.45 0.53 -5.08%
P/EPS 6.51 8.51 13.02 3.73 4.66 8.12 14.29 -40.70%
EY 15.36 11.75 7.68 26.82 21.44 12.31 7.00 68.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.67 0.45 0.46 0.51 0.57 5.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 22/11/13 28/08/13 23/05/13 28/02/13 21/11/12 29/08/12 -
Price 0.83 0.775 0.76 0.635 0.475 0.50 0.61 -
P/RPS 0.55 0.55 0.58 0.53 0.42 0.44 0.58 -3.46%
P/EPS 7.26 8.09 13.29 4.74 4.61 7.96 15.56 -39.75%
EY 13.78 12.36 7.53 21.12 21.67 12.56 6.43 65.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.68 0.57 0.45 0.50 0.62 7.37%

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