[GOB] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 60.57%
YoY- -67.85%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 520,036 427,724 321,444 255,630 309,656 153,310 100,792 31.43%
PBT 192,994 53,090 29,624 21,176 55,344 20,142 -2,136 -
Tax -60,334 -20,540 -7,836 -6,892 -10,914 -6,794 -3,172 63.34%
NP 132,660 32,550 21,788 14,284 44,430 13,348 -5,308 -
-
NP to SH 131,670 30,002 21,788 14,284 44,430 13,348 -5,308 -
-
Tax Rate 31.26% 38.69% 26.45% 32.55% 19.72% 33.73% - -
Total Cost 387,376 395,174 299,656 241,346 265,226 139,962 106,100 24.07%
-
Net Worth 504,690 313,657 263,821 227,452 211,463 188,415 215,495 15.23%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 504,690 313,657 263,821 227,452 211,463 188,415 215,495 15.23%
NOSH 454,676 227,287 227,432 227,452 227,379 227,006 226,837 12.28%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 25.51% 7.61% 6.78% 5.59% 14.35% 8.71% -5.27% -
ROE 26.09% 9.57% 8.26% 6.28% 21.01% 7.08% -2.46% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 114.38 188.19 141.34 112.39 136.18 67.54 44.43 17.06%
EPS 28.96 13.20 9.58 6.28 19.54 5.88 -2.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.38 1.16 1.00 0.93 0.83 0.95 2.62%
Adjusted Per Share Value based on latest NOSH - 227,685
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 114.37 94.07 70.70 56.22 68.10 33.72 22.17 31.43%
EPS 28.96 6.60 4.79 3.14 9.77 2.94 -1.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.6898 0.5802 0.5003 0.4651 0.4144 0.474 15.22%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.58 1.06 0.815 0.51 0.45 0.45 0.49 -
P/RPS 0.51 0.56 0.58 0.45 0.33 0.67 1.10 -12.01%
P/EPS 2.00 8.03 8.51 8.12 2.30 7.65 -20.94 -
EY 49.93 12.45 11.75 12.31 43.42 13.07 -4.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.77 0.70 0.51 0.48 0.54 0.52 0.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 22/11/13 21/11/12 10/11/11 24/11/10 30/11/09 -
Price 0.625 0.87 0.775 0.50 0.52 0.47 0.38 -
P/RPS 0.55 0.46 0.55 0.44 0.38 0.70 0.86 -7.17%
P/EPS 2.16 6.59 8.09 7.96 2.66 7.99 -16.24 -
EY 46.33 15.17 12.36 12.56 37.58 12.51 -6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.67 0.50 0.56 0.57 0.40 5.76%

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