[GOB] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -93.08%
YoY- -78.19%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 271,460 194,813 127,815 60,161 277,542 230,095 154,828 45.35%
PBT 42,945 25,231 10,588 3,063 35,942 34,654 27,672 34.00%
Tax -12,450 -7,684 -3,446 -839 -3,812 -9,944 -5,457 73.21%
NP 30,495 17,547 7,142 2,224 32,130 24,710 22,215 23.49%
-
NP to SH 30,495 17,547 7,142 2,224 32,130 24,710 22,215 23.49%
-
Tax Rate 28.99% 30.45% 32.55% 27.39% 10.61% 28.70% 19.72% -
Total Cost 240,965 177,266 120,673 57,937 245,412 205,385 132,613 48.85%
-
Net Worth 252,423 238,657 227,452 224,669 222,857 213,683 211,463 12.51%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 252,423 238,657 227,452 224,669 222,857 213,683 211,463 12.51%
NOSH 227,408 227,292 227,452 226,938 227,406 227,322 227,379 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 11.23% 9.01% 5.59% 3.70% 11.58% 10.74% 14.35% -
ROE 12.08% 7.35% 3.14% 0.99% 14.42% 11.56% 10.51% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 119.37 85.71 56.19 26.51 122.05 101.22 68.09 45.34%
EPS 13.41 7.72 3.14 0.98 14.13 10.87 9.77 23.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.05 1.00 0.99 0.98 0.94 0.93 12.50%
Adjusted Per Share Value based on latest NOSH - 226,938
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 59.18 42.47 27.86 13.12 60.50 50.16 33.75 45.36%
EPS 6.65 3.83 1.56 0.48 7.00 5.39 4.84 23.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5503 0.5203 0.4958 0.4898 0.4858 0.4658 0.461 12.51%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.50 0.48 0.51 0.56 0.58 0.60 0.45 -
P/RPS 0.42 0.56 0.91 2.11 0.48 0.59 0.66 -25.99%
P/EPS 3.73 6.22 16.24 57.14 4.11 5.52 4.61 -13.15%
EY 26.82 16.08 6.16 1.75 24.36 18.12 21.71 15.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.51 0.57 0.59 0.64 0.48 -4.20%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 28/02/13 21/11/12 29/08/12 24/05/12 22/02/12 10/11/11 -
Price 0.635 0.475 0.50 0.61 0.54 0.64 0.52 -
P/RPS 0.53 0.55 0.89 2.30 0.44 0.63 0.76 -21.34%
P/EPS 4.74 6.15 15.92 62.24 3.82 5.89 5.32 -7.40%
EY 21.12 16.25 6.28 1.61 26.16 16.98 18.79 8.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.50 0.62 0.55 0.68 0.56 1.18%

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