[GOB] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 60.02%
YoY- 2455.89%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 277,542 230,095 154,828 55,673 149,050 108,457 76,655 135.60%
PBT 35,942 34,654 27,672 10,727 9,759 6,561 10,071 133.35%
Tax -3,812 -9,944 -5,457 -529 -3,386 -2,444 -3,397 7.97%
NP 32,130 24,710 22,215 10,198 6,373 4,117 6,674 184.84%
-
NP to SH 32,130 24,710 22,215 10,198 6,373 4,117 6,674 184.84%
-
Tax Rate 10.61% 28.70% 19.72% 4.93% 34.70% 37.25% 33.73% -
Total Cost 245,412 205,385 132,613 45,475 142,677 104,340 69,981 130.64%
-
Net Worth 222,857 213,683 211,463 199,871 191,159 186,516 188,415 11.83%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 222,857 213,683 211,463 199,871 191,159 186,516 188,415 11.83%
NOSH 227,406 227,322 227,379 227,126 227,571 227,458 227,006 0.11%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.58% 10.74% 14.35% 18.32% 4.28% 3.80% 8.71% -
ROE 14.42% 11.56% 10.51% 5.10% 3.33% 2.21% 3.54% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 122.05 101.22 68.09 24.51 65.50 47.68 33.77 135.32%
EPS 14.13 10.87 9.77 4.49 2.80 1.81 2.94 184.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.94 0.93 0.88 0.84 0.82 0.83 11.70%
Adjusted Per Share Value based on latest NOSH - 227,126
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 60.50 50.16 33.75 12.14 32.49 23.64 16.71 135.60%
EPS 7.00 5.39 4.84 2.22 1.39 0.90 1.45 185.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4858 0.4658 0.461 0.4357 0.4167 0.4066 0.4107 11.83%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.58 0.60 0.45 0.54 0.49 0.51 0.45 -
P/RPS 0.48 0.59 0.66 2.20 0.75 1.07 1.33 -49.27%
P/EPS 4.11 5.52 4.61 12.03 17.50 28.18 15.31 -58.35%
EY 24.36 18.12 21.71 8.31 5.72 3.55 6.53 140.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.48 0.61 0.58 0.62 0.54 6.07%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 22/02/12 10/11/11 25/08/11 25/05/11 23/02/11 24/11/10 -
Price 0.54 0.64 0.52 0.47 0.50 0.49 0.47 -
P/RPS 0.44 0.63 0.76 1.92 0.76 1.03 1.39 -53.52%
P/EPS 3.82 5.89 5.32 10.47 17.85 27.07 15.99 -61.46%
EY 26.16 16.98 18.79 9.55 5.60 3.69 6.26 159.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.56 0.53 0.60 0.60 0.57 -2.35%

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