[GOB] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 197.39%
YoY- 228.9%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 66,998 67,654 60,161 47,447 75,267 99,155 55,673 13.07%
PBT 14,643 7,525 3,063 1,288 6,982 16,945 10,727 22.93%
Tax -4,238 -2,607 -839 6,132 -4,487 -4,928 -529 297.86%
NP 10,405 4,918 2,224 7,420 2,495 12,017 10,198 1.34%
-
NP to SH 10,405 4,918 2,224 7,420 2,495 12,017 10,198 1.34%
-
Tax Rate 28.94% 34.64% 27.39% -476.09% 64.27% 29.08% 4.93% -
Total Cost 56,593 62,736 57,937 40,027 72,772 87,138 45,475 15.62%
-
Net Worth 238,542 227,685 224,669 223,131 213,209 211,262 199,871 12.45%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 238,542 227,685 224,669 223,131 213,209 211,262 199,871 12.45%
NOSH 227,183 227,685 226,938 227,685 226,818 227,164 227,126 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 15.53% 7.27% 3.70% 15.64% 3.31% 12.12% 18.32% -
ROE 4.36% 2.16% 0.99% 3.33% 1.17% 5.69% 5.10% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 29.49 29.71 26.51 20.84 33.18 43.65 24.51 13.06%
EPS 4.58 2.16 0.98 3.26 1.10 5.29 4.49 1.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.00 0.99 0.98 0.94 0.93 0.88 12.43%
Adjusted Per Share Value based on latest NOSH - 227,685
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 14.74 14.88 13.23 10.44 16.55 21.81 12.24 13.12%
EPS 2.29 1.08 0.49 1.63 0.55 2.64 2.24 1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5246 0.5008 0.4941 0.4907 0.4689 0.4646 0.4396 12.44%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.48 0.51 0.56 0.58 0.60 0.45 0.54 -
P/RPS 1.63 1.72 2.11 2.78 1.81 1.03 2.20 -18.04%
P/EPS 10.48 23.61 57.14 17.80 54.55 8.51 12.03 -8.74%
EY 9.54 4.24 1.75 5.62 1.83 11.76 8.31 9.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.51 0.57 0.59 0.64 0.48 0.61 -17.08%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 29/08/12 24/05/12 22/02/12 10/11/11 25/08/11 -
Price 0.475 0.50 0.61 0.54 0.64 0.52 0.47 -
P/RPS 1.61 1.68 2.30 2.59 1.93 1.19 1.92 -11.02%
P/EPS 10.37 23.15 62.24 16.57 58.18 9.83 10.47 -0.63%
EY 9.64 4.32 1.61 6.03 1.72 10.17 9.55 0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.62 0.55 0.68 0.56 0.53 -10.29%

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