[GOB] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -74.98%
YoY- 45.68%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 93,173 98,207 86,550 74,172 76,647 66,998 67,654 23.80%
PBT 25,982 13,434 9,999 4,813 17,714 14,643 7,525 128.61%
Tax -6,439 -4,831 -2,345 -1,573 -4,766 -4,238 -2,607 82.82%
NP 19,543 8,603 7,654 3,240 12,948 10,405 4,918 151.09%
-
NP to SH 19,543 8,603 7,654 3,240 12,948 10,405 4,918 151.09%
-
Tax Rate 24.78% 35.96% 23.45% 32.68% 26.91% 28.94% 34.64% -
Total Cost 73,630 89,604 78,896 70,932 63,699 56,593 62,736 11.27%
-
Net Worth 227,463 273,111 263,461 253,762 252,151 238,542 227,685 -0.06%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 227,463 273,111 263,461 253,762 252,151 238,542 227,685 -0.06%
NOSH 227,463 227,592 227,121 226,573 227,163 227,183 227,685 -0.06%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 20.97% 8.76% 8.84% 4.37% 16.89% 15.53% 7.27% -
ROE 8.59% 3.15% 2.91% 1.28% 5.14% 4.36% 2.16% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 40.96 43.15 38.11 32.74 33.74 29.49 29.71 23.89%
EPS 8.60 3.78 3.37 1.43 5.70 4.58 2.16 151.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.20 1.16 1.12 1.11 1.05 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 226,573
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 20.49 21.60 19.04 16.31 16.86 14.74 14.88 23.79%
EPS 4.30 1.89 1.68 0.71 2.85 2.29 1.08 151.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5003 0.6007 0.5794 0.5581 0.5546 0.5246 0.5008 -0.06%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.795 0.745 0.815 0.745 0.50 0.48 0.51 -
P/RPS 1.94 1.73 2.14 2.28 1.48 1.63 1.72 8.36%
P/EPS 9.25 19.71 24.18 52.10 8.77 10.48 23.61 -46.48%
EY 10.81 5.07 4.13 1.92 11.40 9.54 4.24 86.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.62 0.70 0.67 0.45 0.46 0.51 35.04%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 24/02/14 22/11/13 28/08/13 23/05/13 28/02/13 21/11/12 -
Price 1.04 0.83 0.775 0.76 0.635 0.475 0.50 -
P/RPS 2.54 1.92 2.03 2.32 1.88 1.61 1.68 31.76%
P/EPS 12.10 21.96 23.00 53.15 11.14 10.37 23.15 -35.13%
EY 8.26 4.55 4.35 1.88 8.98 9.64 4.32 54.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.69 0.67 0.68 0.57 0.45 0.50 63.01%

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