[GOB] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -1.33%
YoY- -55.98%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 74,672 70,152 77,003 81,053 86,155 114,029 120,256 -27.23%
PBT -41,287 -31,534 -45,966 -47,499 -46,565 -55,029 -33,628 14.67%
Tax 4,857 262 243 1,715 1,383 5,180 4,081 12.31%
NP -36,430 -31,272 -45,723 -45,784 -45,182 -49,849 -29,547 14.99%
-
NP to SH -36,430 -31,272 -45,723 -45,784 -45,182 -49,849 -29,547 14.99%
-
Tax Rate - - - - - - - -
Total Cost 111,102 101,424 122,726 126,837 131,337 163,878 149,803 -18.08%
-
Net Worth 181,832 209,077 216,934 221,183 222,701 238,593 236,524 -16.09%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 181,832 209,077 216,934 221,183 222,701 238,593 236,524 -16.09%
NOSH 227,291 227,257 228,351 230,400 227,245 227,231 205,673 6.89%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -48.79% -44.58% -59.38% -56.49% -52.44% -43.72% -24.57% -
ROE -20.03% -14.96% -21.08% -20.70% -20.29% -20.89% -12.49% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.85 30.87 33.72 35.18 37.91 50.18 58.47 -31.93%
EPS -16.03 -13.76 -20.02 -19.87 -19.88 -21.94 -14.37 7.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.92 0.95 0.96 0.98 1.05 1.15 -21.50%
Adjusted Per Share Value based on latest NOSH - 230,400
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.42 15.43 16.94 17.83 18.95 25.08 26.45 -27.24%
EPS -8.01 -6.88 -10.06 -10.07 -9.94 -10.96 -6.50 14.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3999 0.4598 0.4771 0.4865 0.4898 0.5248 0.5202 -16.09%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.40 0.41 0.49 0.55 0.34 0.32 0.45 -
P/RPS 1.22 1.33 1.45 1.56 0.90 0.64 0.77 35.94%
P/EPS -2.50 -2.98 -2.45 -2.77 -1.71 -1.46 -3.13 -13.92%
EY -40.07 -33.56 -40.86 -36.13 -58.48 -68.55 -31.92 16.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.52 0.57 0.35 0.30 0.39 18.03%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 03/02/10 30/11/09 19/08/09 25/05/09 19/02/09 13/11/08 -
Price 0.38 0.43 0.38 0.50 0.62 0.35 0.43 -
P/RPS 1.16 1.39 1.13 1.42 1.64 0.70 0.74 34.98%
P/EPS -2.37 -3.12 -1.90 -2.52 -3.12 -1.60 -2.99 -14.36%
EY -42.18 -32.00 -52.69 -39.74 -32.07 -62.68 -33.41 16.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.40 0.52 0.63 0.33 0.37 18.96%

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