[GOB] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 104.38%
YoY- 169.27%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 296,688 240,644 222,692 122,288 92,912 113,320 77,384 25.07%
PBT 19,252 12,252 42,908 56 -392 3,344 5,136 24.61%
Tax -6,292 -3,356 -2,116 1,540 -1,912 -3,240 -2,836 14.18%
NP 12,960 8,896 40,792 1,596 -2,304 104 2,300 33.36%
-
NP to SH 12,960 8,896 40,792 1,596 -2,304 104 2,300 33.36%
-
Tax Rate 32.68% 27.39% 4.93% -2,750.00% - 96.89% 55.22% -
Total Cost 283,728 231,748 181,900 120,692 95,216 113,216 75,084 24.77%
-
Net Worth 253,762 224,669 199,871 179,549 221,183 301,599 184,605 5.44%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 253,762 224,669 199,871 179,549 221,183 301,599 184,605 5.44%
NOSH 226,573 226,938 227,126 221,666 230,400 260,000 151,315 6.95%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.37% 3.70% 18.32% 1.31% -2.48% 0.09% 2.97% -
ROE 5.11% 3.96% 20.41% 0.89% -1.04% 0.03% 1.25% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 130.95 106.04 98.05 55.17 40.33 43.58 51.14 16.94%
EPS 5.72 3.92 17.96 0.72 -1.00 0.04 1.52 24.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.99 0.88 0.81 0.96 1.16 1.22 -1.41%
Adjusted Per Share Value based on latest NOSH - 221,666
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 64.68 52.46 48.55 26.66 20.25 24.70 16.87 25.07%
EPS 2.83 1.94 8.89 0.35 -0.50 0.02 0.50 33.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5532 0.4898 0.4357 0.3914 0.4822 0.6575 0.4024 5.44%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.745 0.56 0.54 0.38 0.55 0.44 4.20 -
P/RPS 0.57 0.53 0.55 0.69 1.36 1.01 8.21 -35.86%
P/EPS 13.02 14.29 3.01 52.78 -55.00 1,100.00 276.32 -39.87%
EY 7.68 7.00 33.26 1.89 -1.82 0.09 0.36 66.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.61 0.47 0.57 0.38 3.44 -23.84%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 29/08/12 25/08/11 25/08/10 19/08/09 28/08/08 16/08/07 -
Price 0.76 0.61 0.47 0.43 0.50 0.47 2.21 -
P/RPS 0.58 0.58 0.48 0.78 1.24 1.08 4.32 -28.42%
P/EPS 13.29 15.56 2.62 59.72 -50.00 1,175.00 145.39 -32.85%
EY 7.53 6.43 38.21 1.67 -2.00 0.09 0.69 48.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.53 0.53 0.52 0.41 1.81 -15.04%

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