[GOB] QoQ Quarter Result on 31-Mar-2014 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 127.16%
YoY- 50.93%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 97,309 121,244 92,618 93,173 98,207 86,550 74,172 19.78%
PBT 13,546 16,982 9,563 25,982 13,434 9,999 4,813 98.96%
Tax -7,705 -6,785 -3,485 -6,439 -4,831 -2,345 -1,573 187.58%
NP 5,841 10,197 6,078 19,543 8,603 7,654 3,240 47.96%
-
NP to SH 5,405 9,522 5,479 19,543 8,603 7,654 3,240 40.52%
-
Tax Rate 56.88% 39.95% 36.44% 24.78% 35.96% 23.45% 32.68% -
Total Cost 91,468 111,047 86,540 73,630 89,604 78,896 70,932 18.41%
-
Net Worth 219,898 313,612 297,821 227,463 273,111 263,461 253,762 -9.08%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 219,898 313,612 297,821 227,463 273,111 263,461 253,762 -9.08%
NOSH 454,676 227,255 227,344 227,463 227,592 227,121 226,573 58.89%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.00% 8.41% 6.56% 20.97% 8.76% 8.84% 4.37% -
ROE 2.46% 3.04% 1.84% 8.59% 3.15% 2.91% 1.28% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 42.04 53.35 40.74 40.96 43.15 38.11 32.74 18.08%
EPS 2.34 4.19 2.41 8.60 3.78 3.37 1.43 38.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.38 1.31 1.00 1.20 1.16 1.12 -10.36%
Adjusted Per Share Value based on latest NOSH - 227,463
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 21.21 26.43 20.19 20.31 21.41 18.87 16.17 19.76%
EPS 1.18 2.08 1.19 4.26 1.88 1.67 0.71 40.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4794 0.6837 0.6492 0.4959 0.5954 0.5743 0.5532 -9.08%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.52 1.06 0.985 0.795 0.745 0.815 0.745 -
P/RPS 1.24 1.99 2.42 1.94 1.73 2.14 2.28 -33.29%
P/EPS 22.27 25.30 40.87 9.25 19.71 24.18 52.10 -43.16%
EY 4.49 3.95 2.45 10.81 5.07 4.13 1.92 75.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.77 0.75 0.80 0.62 0.70 0.67 -12.29%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 26/11/14 27/08/14 28/05/14 24/02/14 22/11/13 28/08/13 -
Price 0.525 0.87 1.10 1.04 0.83 0.775 0.76 -
P/RPS 1.25 1.63 2.70 2.54 1.92 2.03 2.32 -33.71%
P/EPS 22.48 20.76 45.64 12.10 21.96 23.00 53.15 -43.56%
EY 4.45 4.82 2.19 8.26 4.55 4.35 1.88 77.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.63 0.84 1.04 0.69 0.67 0.68 -13.15%

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