[GOB] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 63.79%
YoY- -28.99%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 375,601 414,894 345,238 259,750 306,793 144,609 77,352 30.11%
PBT 100,753 53,454 37,661 33,641 46,205 8,748 -13,584 -
Tax -40,681 -23,966 -11,665 -10,245 -13,258 -3,258 -893 88.92%
NP 60,072 29,488 25,996 23,396 32,946 5,489 -14,477 -
-
NP to SH 59,546 27,208 25,996 23,396 32,946 5,489 -14,477 -
-
Tax Rate 40.38% 44.83% 30.97% 30.45% 28.69% 37.24% - -
Total Cost 315,529 385,406 319,242 236,354 273,846 139,120 91,829 22.82%
-
Net Worth 481,956 219,898 272,685 238,657 213,683 186,516 208,982 14.93%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 481,956 219,898 272,685 238,657 213,683 186,516 208,982 14.93%
NOSH 454,676 454,676 227,237 227,292 227,322 227,458 227,154 12.25%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.99% 7.11% 7.53% 9.01% 10.74% 3.80% -18.72% -
ROE 12.36% 12.37% 9.53% 9.80% 15.42% 2.94% -6.93% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 82.61 179.24 151.93 114.28 134.96 63.58 34.05 15.91%
EPS 13.09 11.76 11.44 10.29 14.49 2.41 -6.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.95 1.20 1.05 0.94 0.82 0.92 2.38%
Adjusted Per Share Value based on latest NOSH - 227,183
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 82.61 91.25 75.93 57.13 67.48 31.80 17.01 30.11%
EPS 13.10 5.98 5.72 5.15 7.25 1.21 -3.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.4836 0.5997 0.5249 0.47 0.4102 0.4596 14.93%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.54 0.52 0.745 0.48 0.60 0.51 0.41 -
P/RPS 0.65 0.29 0.49 0.42 0.44 0.80 1.20 -9.70%
P/EPS 4.12 4.42 6.51 4.66 4.14 21.13 -6.43 -
EY 24.25 22.60 15.36 21.44 24.16 4.73 -15.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.62 0.46 0.64 0.62 0.45 2.10%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 16/02/15 24/02/14 28/02/13 22/02/12 23/02/11 03/02/10 -
Price 0.495 0.525 0.83 0.475 0.64 0.49 0.43 -
P/RPS 0.60 0.29 0.55 0.42 0.47 0.77 1.26 -11.62%
P/EPS 3.78 4.47 7.26 4.61 4.42 20.30 -6.75 -
EY 26.46 22.39 13.78 21.67 22.65 4.93 -14.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.69 0.45 0.68 0.60 0.47 0.00%

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