[GOB] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 153.76%
YoY- 145.61%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 277,542 270,688 227,223 174,151 149,050 125,115 100,931 96.15%
PBT 35,942 37,852 27,360 20,472 9,759 -24,538 -30,148 -
Tax -3,812 -10,886 -5,446 -4,300 -3,386 3,083 3,046 -
NP 32,130 26,966 21,914 16,172 6,373 -21,455 -27,102 -
-
NP to SH 32,130 26,966 21,914 16,172 6,373 -21,455 -27,102 -
-
Tax Rate 10.61% 28.76% 19.90% 21.00% 34.70% - - -
Total Cost 245,412 243,722 205,309 157,979 142,677 146,570 128,033 54.24%
-
Net Worth 223,131 213,209 211,262 199,871 191,333 187,208 188,704 11.80%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 223,131 213,209 211,262 199,871 191,333 187,208 188,704 11.80%
NOSH 227,685 226,818 227,164 227,126 227,777 228,303 227,355 0.09%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 11.58% 9.96% 9.64% 9.29% 4.28% -17.15% -26.85% -
ROE 14.40% 12.65% 10.37% 8.09% 3.33% -11.46% -14.36% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 121.90 119.34 100.03 76.68 65.44 54.80 44.39 95.98%
EPS 14.11 11.89 9.65 7.12 2.80 -9.40 -11.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.94 0.93 0.88 0.84 0.82 0.83 11.70%
Adjusted Per Share Value based on latest NOSH - 227,126
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 61.04 59.53 49.97 38.30 32.78 27.52 22.20 96.14%
EPS 7.07 5.93 4.82 3.56 1.40 -4.72 -5.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4907 0.4689 0.4646 0.4396 0.4208 0.4117 0.415 11.80%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.58 0.60 0.45 0.54 0.49 0.51 0.45 -
P/RPS 0.48 0.50 0.45 0.70 0.75 0.93 1.01 -39.07%
P/EPS 4.11 5.05 4.66 7.58 17.51 -5.43 -3.77 -
EY 24.33 19.81 21.44 13.19 5.71 -18.43 -26.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.48 0.61 0.58 0.62 0.54 6.07%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 22/02/12 10/11/11 25/08/11 25/05/11 23/02/11 24/11/10 -
Price 0.54 0.64 0.52 0.47 0.50 0.49 0.47 -
P/RPS 0.44 0.54 0.52 0.61 0.76 0.89 1.06 -44.32%
P/EPS 3.83 5.38 5.39 6.60 17.87 -5.21 -3.94 -
EY 26.13 18.58 18.55 15.15 5.60 -19.18 -25.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.56 0.53 0.60 0.60 0.57 -2.35%

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