[GOB] YoY Cumulative 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- 221.13%
YoY- -67.85%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 260,018 213,862 160,722 127,815 154,828 76,655 50,396 31.43%
PBT 96,497 26,545 14,812 10,588 27,672 10,071 -1,068 -
Tax -30,167 -10,270 -3,918 -3,446 -5,457 -3,397 -1,586 63.34%
NP 66,330 16,275 10,894 7,142 22,215 6,674 -2,654 -
-
NP to SH 65,835 15,001 10,894 7,142 22,215 6,674 -2,654 -
-
Tax Rate 31.26% 38.69% 26.45% 32.55% 19.72% 33.73% - -
Total Cost 193,688 197,587 149,828 120,673 132,613 69,981 53,050 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 13.04% 4.78% 4.13% 3.14% 10.51% 3.54% -1.23% -
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 57.19 94.09 70.67 56.19 68.09 33.77 22.22 17.05%
EPS 14.48 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 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 57.19 47.04 35.35 28.11 34.05 16.86 11.08 31.44%
EPS 14.48 3.30 2.40 1.57 4.89 1.47 -0.58 -
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 1.01 1.13 1.15 0.91 0.66 1.33 2.21 -12.22%
P/EPS 4.01 16.06 17.01 16.24 4.61 15.31 -41.88 -
EY 24.96 6.23 5.88 6.16 21.71 6.53 -2.39 -
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 1.09 0.92 1.10 0.89 0.76 1.39 1.71 -7.22%
P/EPS 4.32 13.18 16.18 15.92 5.32 15.99 -32.48 -
EY 23.17 7.59 6.18 6.28 18.79 6.26 -3.08 -
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