[GOB] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 145.69%
YoY- -28.99%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 160,722 74,172 271,460 194,813 127,815 60,161 277,542 -30.50%
PBT 14,812 4,813 42,945 25,231 10,588 3,063 35,942 -44.59%
Tax -3,918 -1,573 -12,450 -7,684 -3,446 -839 -3,812 1.84%
NP 10,894 3,240 30,495 17,547 7,142 2,224 32,130 -51.34%
-
NP to SH 10,894 3,240 30,495 17,547 7,142 2,224 32,130 -51.34%
-
Tax Rate 26.45% 32.68% 28.99% 30.45% 32.55% 27.39% 10.61% -
Total Cost 149,828 70,932 240,965 177,266 120,673 57,937 245,412 -28.01%
-
Net Worth 263,821 253,762 252,423 238,657 227,452 224,669 222,857 11.89%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 263,821 253,762 252,423 238,657 227,452 224,669 222,857 11.89%
NOSH 227,432 226,573 227,408 227,292 227,452 226,938 227,406 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.78% 4.37% 11.23% 9.01% 5.59% 3.70% 11.58% -
ROE 4.13% 1.28% 12.08% 7.35% 3.14% 0.99% 14.42% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 70.67 32.74 119.37 85.71 56.19 26.51 122.05 -30.50%
EPS 4.79 1.43 13.41 7.72 3.14 0.98 14.13 -51.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.12 1.11 1.05 1.00 0.99 0.98 11.88%
Adjusted Per Share Value based on latest NOSH - 227,183
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.04 16.17 59.18 42.47 27.86 13.12 60.50 -30.49%
EPS 2.37 0.71 6.65 3.83 1.56 0.48 7.00 -51.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5751 0.5532 0.5503 0.5203 0.4958 0.4898 0.4858 11.89%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.815 0.745 0.50 0.48 0.51 0.56 0.58 -
P/RPS 1.15 2.28 0.42 0.56 0.91 2.11 0.48 78.95%
P/EPS 17.01 52.10 3.73 6.22 16.24 57.14 4.11 157.55%
EY 5.88 1.92 26.82 16.08 6.16 1.75 24.36 -61.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.67 0.45 0.46 0.51 0.57 0.59 12.06%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 22/11/13 28/08/13 23/05/13 28/02/13 21/11/12 29/08/12 24/05/12 -
Price 0.775 0.76 0.635 0.475 0.50 0.61 0.54 -
P/RPS 1.10 2.32 0.53 0.55 0.89 2.30 0.44 84.09%
P/EPS 16.18 53.15 4.74 6.15 15.92 62.24 3.82 161.55%
EY 6.18 1.88 21.12 16.25 6.28 1.61 26.16 -61.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.68 0.57 0.45 0.50 0.62 0.55 14.04%

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