[GOB] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -16.49%
YoY- 19.37%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 125,115 100,931 82,016 74,672 70,152 77,003 81,053 33.45%
PBT -24,538 -30,148 -41,175 -41,287 -31,534 -45,966 -47,499 -35.53%
Tax 3,083 3,046 5,720 4,857 262 243 1,715 47.68%
NP -21,455 -27,102 -35,455 -36,430 -31,272 -45,723 -45,784 -39.58%
-
NP to SH -21,455 -27,102 -35,455 -36,430 -31,272 -45,723 -45,784 -39.58%
-
Tax Rate - - - - - - - -
Total Cost 146,570 128,033 117,471 111,102 101,424 122,726 126,837 10.09%
-
Net Worth 187,208 188,704 179,549 181,832 209,077 216,934 221,183 -10.49%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 187,208 188,704 179,549 181,832 209,077 216,934 221,183 -10.49%
NOSH 228,303 227,355 221,666 227,291 227,257 228,351 230,400 -0.60%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -17.15% -26.85% -43.23% -48.79% -44.58% -59.38% -56.49% -
ROE -11.46% -14.36% -19.75% -20.03% -14.96% -21.08% -20.70% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 54.80 44.39 37.00 32.85 30.87 33.72 35.18 34.26%
EPS -9.40 -11.92 -15.99 -16.03 -13.76 -20.02 -19.87 -39.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.83 0.81 0.80 0.92 0.95 0.96 -9.94%
Adjusted Per Share Value based on latest NOSH - 227,291
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.27 22.00 17.88 16.28 15.29 16.79 17.67 33.44%
EPS -4.68 -5.91 -7.73 -7.94 -6.82 -9.97 -9.98 -39.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4081 0.4114 0.3914 0.3964 0.4558 0.4729 0.4822 -10.49%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.51 0.45 0.38 0.40 0.41 0.49 0.55 -
P/RPS 0.93 1.01 1.03 1.22 1.33 1.45 1.56 -29.09%
P/EPS -5.43 -3.77 -2.38 -2.50 -2.98 -2.45 -2.77 56.43%
EY -18.43 -26.49 -42.09 -40.07 -33.56 -40.86 -36.13 -36.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.54 0.47 0.50 0.45 0.52 0.57 5.74%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 25/08/10 20/05/10 03/02/10 30/11/09 19/08/09 -
Price 0.49 0.47 0.43 0.38 0.43 0.38 0.50 -
P/RPS 0.89 1.06 1.16 1.16 1.39 1.13 1.42 -26.69%
P/EPS -5.21 -3.94 -2.69 -2.37 -3.12 -1.90 -2.52 62.07%
EY -19.18 -25.36 -37.20 -42.18 -32.00 -52.69 -39.74 -38.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.53 0.48 0.47 0.40 0.52 9.98%

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