[GOB] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 173.79%
YoY- 37.7%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 224,025 445,116 311,171 213,862 92,618 352,102 258,929 -9.22%
PBT 110,897 58,812 40,091 26,545 9,563 54,228 28,246 149.49%
Tax -31,769 -24,880 -17,975 -10,270 -3,485 -15,188 -8,749 136.80%
NP 79,128 33,932 22,116 16,275 6,078 39,040 19,497 155.08%
-
NP to SH 78,800 30,386 20,406 15,001 5,479 39,040 19,497 154.38%
-
Tax Rate 28.65% 42.30% 44.84% 38.69% 36.44% 28.01% 30.97% -
Total Cost 144,897 411,184 289,055 197,587 86,540 313,062 239,432 -28.51%
-
Net Worth 518,361 277,913 219,898 313,657 297,821 291,006 272,685 53.63%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 518,361 277,913 219,898 313,657 297,821 291,006 272,685 53.63%
NOSH 454,702 454,676 454,676 227,287 227,344 227,349 227,237 58.99%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 35.32% 7.62% 7.11% 7.61% 6.56% 11.09% 7.53% -
ROE 15.20% 10.93% 9.28% 4.78% 1.84% 13.42% 7.15% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 49.27 155.36 134.43 94.09 40.74 154.87 113.95 -42.90%
EPS 17.33 10.61 8.82 6.60 2.41 17.17 8.58 59.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.97 0.95 1.38 1.31 1.28 1.20 -3.37%
Adjusted Per Share Value based on latest NOSH - 227,255
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 49.27 97.90 68.44 47.04 20.37 77.44 56.95 -9.22%
EPS 17.33 6.68 4.49 3.30 1.21 8.59 4.29 154.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1401 0.6112 0.4836 0.6898 0.655 0.64 0.5997 53.64%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.485 0.48 0.52 1.06 0.985 0.795 0.745 -
P/RPS 0.98 0.31 0.39 1.13 2.42 0.51 0.65 31.58%
P/EPS 2.80 4.53 5.90 16.06 40.87 4.63 8.68 -53.06%
EY 35.73 22.10 16.95 6.23 2.45 21.60 11.52 113.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.55 0.77 0.75 0.62 0.62 -21.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 16/02/15 26/11/14 27/08/14 28/05/14 24/02/14 -
Price 0.45 0.525 0.525 0.87 1.10 1.04 0.83 -
P/RPS 0.91 0.34 0.39 0.92 2.70 0.67 0.73 15.87%
P/EPS 2.60 4.95 5.96 13.18 45.64 6.06 9.67 -58.44%
EY 38.51 20.20 16.79 7.59 2.19 16.51 10.34 140.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.55 0.63 0.84 0.81 0.69 -31.71%

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