[GOB] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 35.51%
YoY- 180.86%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 282,030 277,542 270,688 227,223 174,151 149,050 125,115 72.00%
PBT 28,278 35,942 37,852 27,360 20,472 9,759 -24,538 -
Tax -4,122 -3,812 -10,886 -5,446 -4,300 -3,386 3,083 -
NP 24,156 32,130 26,966 21,914 16,172 6,373 -21,455 -
-
NP to SH 24,156 32,130 26,966 21,914 16,172 6,373 -21,455 -
-
Tax Rate 14.58% 10.61% 28.76% 19.90% 21.00% 34.70% - -
Total Cost 257,874 245,412 243,722 205,309 157,979 142,677 146,570 45.78%
-
Net Worth 224,669 223,131 213,209 211,262 199,871 191,333 187,208 12.94%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 224,669 223,131 213,209 211,262 199,871 191,333 187,208 12.94%
NOSH 226,938 227,685 226,818 227,164 227,126 227,777 228,303 -0.39%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.57% 11.58% 9.96% 9.64% 9.29% 4.28% -17.15% -
ROE 10.75% 14.40% 12.65% 10.37% 8.09% 3.33% -11.46% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 124.28 121.90 119.34 100.03 76.68 65.44 54.80 72.70%
EPS 10.64 14.11 11.89 9.65 7.12 2.80 -9.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.94 0.93 0.88 0.84 0.82 13.39%
Adjusted Per Share Value based on latest NOSH - 227,164
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 61.48 60.50 59.01 49.53 37.96 32.49 27.27 72.02%
EPS 5.27 7.00 5.88 4.78 3.53 1.39 -4.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4898 0.4864 0.4648 0.4606 0.4357 0.4171 0.4081 12.94%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.56 0.58 0.60 0.45 0.54 0.49 0.51 -
P/RPS 0.45 0.48 0.50 0.45 0.70 0.75 0.93 -38.39%
P/EPS 5.26 4.11 5.05 4.66 7.58 17.51 -5.43 -
EY 19.01 24.33 19.81 21.44 13.19 5.71 -18.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.64 0.48 0.61 0.58 0.62 -5.45%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 24/05/12 22/02/12 10/11/11 25/08/11 25/05/11 23/02/11 -
Price 0.61 0.54 0.64 0.52 0.47 0.50 0.49 -
P/RPS 0.49 0.44 0.54 0.52 0.61 0.76 0.89 -32.84%
P/EPS 5.73 3.83 5.38 5.39 6.60 17.87 -5.21 -
EY 17.45 26.13 18.58 18.55 15.15 5.60 -19.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.55 0.68 0.56 0.53 0.60 0.60 2.21%

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