[GOB] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
19-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -681.45%
YoY- -565.27%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 306,793 144,609 77,352 98,689 91,949 68,444 121,626 16.66%
PBT 46,205 8,748 -13,584 -33,625 -6,808 5,782 24,949 10.81%
Tax -13,258 -3,258 -893 601 1,844 -2,482 -7,709 9.45%
NP 32,946 5,489 -14,477 -33,024 -4,964 3,300 17,240 11.39%
-
NP to SH 32,946 5,489 -14,477 -33,024 -4,964 3,300 17,210 11.42%
-
Tax Rate 28.69% 37.24% - - - 42.93% 30.90% -
Total Cost 273,846 139,120 91,829 131,713 96,913 65,144 104,386 17.42%
-
Net Worth 213,683 186,516 208,982 219,093 183,851 182,999 180,111 2.88%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 213,683 186,516 208,982 219,093 183,851 182,999 180,111 2.88%
NOSH 227,322 227,458 227,154 208,660 153,209 149,999 150,093 7.16%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.74% 3.80% -18.72% -33.46% -5.40% 4.82% 14.17% -
ROE 15.42% 2.94% -6.93% -15.07% -2.70% 1.80% 9.56% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 134.96 63.58 34.05 47.30 60.02 45.63 81.03 8.87%
EPS 14.49 2.41 -6.37 -15.83 -3.24 2.20 11.47 3.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.82 0.92 1.05 1.20 1.22 1.20 -3.98%
Adjusted Per Share Value based on latest NOSH - 227,231
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 67.48 31.80 17.01 21.71 20.22 15.05 26.75 16.66%
EPS 7.25 1.21 -3.18 -7.26 -1.09 0.73 3.79 11.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.4102 0.4596 0.4819 0.4044 0.4025 0.3961 2.89%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.60 0.51 0.41 0.32 2.10 0.50 0.44 -
P/RPS 0.44 0.80 1.20 0.68 3.50 1.10 0.54 -3.35%
P/EPS 4.14 21.13 -6.43 -2.02 -64.81 22.73 3.84 1.26%
EY 24.16 4.73 -15.54 -49.46 -1.54 4.40 26.06 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.62 0.45 0.30 1.75 0.41 0.37 9.55%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 22/02/12 23/02/11 03/02/10 19/02/09 21/02/08 12/02/07 20/02/06 -
Price 0.64 0.49 0.43 0.35 1.75 0.63 0.52 -
P/RPS 0.47 0.77 1.26 0.74 2.92 1.38 0.64 -5.01%
P/EPS 4.42 20.30 -6.75 -2.21 -54.01 28.64 4.53 -0.40%
EY 22.65 4.93 -14.82 -45.22 -1.85 3.49 22.05 0.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.60 0.47 0.33 1.46 0.52 0.43 7.93%

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