[GOB] QoQ 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- 73.79%
YoY- 24.41%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 224,025 133,945 97,309 121,244 92,618 93,173 98,207 73.55%
PBT 110,897 18,721 13,546 16,982 9,563 25,982 13,434 310.03%
Tax -31,769 -6,905 -7,705 -6,785 -3,485 -6,439 -4,831 252.21%
NP 79,128 11,816 5,841 10,197 6,078 19,543 8,603 340.77%
-
NP to SH 78,800 9,980 5,405 9,522 5,479 19,543 8,603 339.55%
-
Tax Rate 28.65% 36.88% 56.88% 39.95% 36.44% 24.78% 35.96% -
Total Cost 144,897 122,129 91,468 111,047 86,540 73,630 89,604 37.89%
-
Net Worth 518,361 277,913 219,898 313,612 297,821 227,463 273,111 53.47%
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 518,361 277,913 219,898 313,612 297,821 227,463 273,111 53.47%
NOSH 454,702 454,676 454,676 227,255 227,344 227,463 227,592 58.82%
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% 8.82% 6.00% 8.41% 6.56% 20.97% 8.76% -
ROE 15.20% 3.59% 2.46% 3.04% 1.84% 8.59% 3.15% -
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 46.75 42.04 53.35 40.74 40.96 43.15 9.27%
EPS 17.33 3.48 2.34 4.19 2.41 8.60 3.78 176.74%
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 1.00 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 48.84 29.20 21.21 26.43 20.19 20.31 21.41 73.55%
EPS 17.18 2.18 1.18 2.08 1.19 4.26 1.88 338.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.6058 0.4794 0.6837 0.6492 0.4959 0.5954 53.46%
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 1.03 1.24 1.99 2.42 1.94 1.73 -31.60%
P/EPS 2.80 13.78 22.27 25.30 40.87 9.25 19.71 -72.87%
EY 35.73 7.26 4.49 3.95 2.45 10.81 5.07 268.89%
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 0.80 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 1.12 1.25 1.63 2.70 2.54 1.92 -39.29%
P/EPS 2.60 15.07 22.48 20.76 45.64 12.10 21.96 -75.98%
EY 38.51 6.63 4.45 4.82 2.19 8.26 4.55 316.94%
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 1.04 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