[GOB] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 24.44%
YoY- 74.5%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 98,207 86,550 74,172 76,647 66,998 67,654 60,161 38.51%
PBT 13,434 9,999 4,813 17,714 14,643 7,525 3,063 167.22%
Tax -4,831 -2,345 -1,573 -4,766 -4,238 -2,607 -839 220.23%
NP 8,603 7,654 3,240 12,948 10,405 4,918 2,224 145.81%
-
NP to SH 8,603 7,654 3,240 12,948 10,405 4,918 2,224 145.81%
-
Tax Rate 35.96% 23.45% 32.68% 26.91% 28.94% 34.64% 27.39% -
Total Cost 89,604 78,896 70,932 63,699 56,593 62,736 57,937 33.62%
-
Net Worth 273,111 263,461 253,762 252,151 238,542 227,685 224,669 13.86%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 273,111 263,461 253,762 252,151 238,542 227,685 224,669 13.86%
NOSH 227,592 227,121 226,573 227,163 227,183 227,685 226,938 0.19%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.76% 8.84% 4.37% 16.89% 15.53% 7.27% 3.70% -
ROE 3.15% 2.91% 1.28% 5.14% 4.36% 2.16% 0.99% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.15 38.11 32.74 33.74 29.49 29.71 26.51 38.24%
EPS 3.78 3.37 1.43 5.70 4.58 2.16 0.98 145.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.16 1.12 1.11 1.05 1.00 0.99 13.64%
Adjusted Per Share Value based on latest NOSH - 227,163
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.41 18.87 16.17 16.71 14.61 14.75 13.12 38.48%
EPS 1.88 1.67 0.71 2.82 2.27 1.07 0.48 147.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5954 0.5743 0.5532 0.5497 0.52 0.4964 0.4898 13.86%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.745 0.815 0.745 0.50 0.48 0.51 0.56 -
P/RPS 1.73 2.14 2.28 1.48 1.63 1.72 2.11 -12.36%
P/EPS 19.71 24.18 52.10 8.77 10.48 23.61 57.14 -50.71%
EY 5.07 4.13 1.92 11.40 9.54 4.24 1.75 102.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.67 0.45 0.46 0.51 0.57 5.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 22/11/13 28/08/13 23/05/13 28/02/13 21/11/12 29/08/12 -
Price 0.83 0.775 0.76 0.635 0.475 0.50 0.61 -
P/RPS 1.92 2.03 2.32 1.88 1.61 1.68 2.30 -11.31%
P/EPS 21.96 23.00 53.15 11.14 10.37 23.15 62.24 -49.97%
EY 4.55 4.35 1.88 8.98 9.64 4.32 1.61 99.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.68 0.57 0.45 0.50 0.62 7.37%

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