[GOB] QoQ Quarter Result on 31-Dec-2013 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 12.4%
YoY- -17.32%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 121,244 92,618 93,173 98,207 86,550 74,172 76,647 35.72%
PBT 16,982 9,563 25,982 13,434 9,999 4,813 17,714 -2.77%
Tax -6,785 -3,485 -6,439 -4,831 -2,345 -1,573 -4,766 26.52%
NP 10,197 6,078 19,543 8,603 7,654 3,240 12,948 -14.70%
-
NP to SH 9,522 5,479 19,543 8,603 7,654 3,240 12,948 -18.51%
-
Tax Rate 39.95% 36.44% 24.78% 35.96% 23.45% 32.68% 26.91% -
Total Cost 111,047 86,540 73,630 89,604 78,896 70,932 63,699 44.80%
-
Net Worth 313,612 297,821 227,463 273,111 263,461 253,762 252,151 15.63%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 313,612 297,821 227,463 273,111 263,461 253,762 252,151 15.63%
NOSH 227,255 227,344 227,463 227,592 227,121 226,573 227,163 0.02%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 8.41% 6.56% 20.97% 8.76% 8.84% 4.37% 16.89% -
ROE 3.04% 1.84% 8.59% 3.15% 2.91% 1.28% 5.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 53.35 40.74 40.96 43.15 38.11 32.74 33.74 35.68%
EPS 4.19 2.41 8.60 3.78 3.37 1.43 5.70 -18.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.31 1.00 1.20 1.16 1.12 1.11 15.60%
Adjusted Per Share Value based on latest NOSH - 227,592
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 26.67 20.37 20.49 21.60 19.04 16.31 16.86 35.72%
EPS 2.09 1.21 4.30 1.89 1.68 0.71 2.85 -18.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6897 0.655 0.5003 0.6007 0.5794 0.5581 0.5546 15.62%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.06 0.985 0.795 0.745 0.815 0.745 0.50 -
P/RPS 1.99 2.42 1.94 1.73 2.14 2.28 1.48 21.80%
P/EPS 25.30 40.87 9.25 19.71 24.18 52.10 8.77 102.51%
EY 3.95 2.45 10.81 5.07 4.13 1.92 11.40 -50.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.80 0.62 0.70 0.67 0.45 43.01%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 24/02/14 22/11/13 28/08/13 23/05/13 -
Price 0.87 1.10 1.04 0.83 0.775 0.76 0.635 -
P/RPS 1.63 2.70 2.54 1.92 2.03 2.32 1.88 -9.06%
P/EPS 20.76 45.64 12.10 21.96 23.00 53.15 11.14 51.37%
EY 4.82 2.19 8.26 4.55 4.35 1.88 8.98 -33.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.84 1.04 0.69 0.67 0.68 0.57 6.89%

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