[GOB] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -260.76%
YoY- 2.85%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 67,654 99,155 46,083 27,168 31,218 28,920 17,670 25.05%
PBT 7,525 16,945 10,057 -970 -2,503 -4,239 3,077 16.05%
Tax -2,607 -4,928 -3,782 -1,108 364 2,294 -1,167 14.32%
NP 4,918 12,017 6,275 -2,078 -2,139 -1,945 1,910 17.05%
-
NP to SH 4,918 12,017 6,275 -2,078 -2,139 -1,945 1,910 17.05%
-
Tax Rate 34.64% 29.08% 37.61% - - - 37.93% -
Total Cost 62,736 87,138 39,808 29,246 33,357 30,865 15,760 25.86%
-
Net Worth 227,685 211,262 188,704 216,934 236,524 183,863 183,480 3.65%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 227,685 211,262 188,704 216,934 236,524 183,863 183,480 3.65%
NOSH 227,685 227,164 227,355 228,351 205,673 151,953 150,393 7.14%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.27% 12.12% 13.62% -7.65% -6.85% -6.73% 10.81% -
ROE 2.16% 5.69% 3.33% -0.96% -0.90% -1.06% 1.04% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.71 43.65 20.27 11.90 15.18 19.03 11.75 16.70%
EPS 2.16 5.29 2.76 -0.91 -1.04 -1.28 1.27 9.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.93 0.83 0.95 1.15 1.21 1.22 -3.25%
Adjusted Per Share Value based on latest NOSH - 228,351
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 14.88 21.81 10.14 5.98 6.87 6.36 3.89 25.03%
EPS 1.08 2.64 1.38 -0.46 -0.47 -0.43 0.42 17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5008 0.4646 0.415 0.4771 0.5202 0.4044 0.4035 3.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.51 0.45 0.45 0.49 0.45 2.98 0.50 -
P/RPS 1.72 1.03 2.22 4.12 2.96 15.66 4.26 -14.01%
P/EPS 23.61 8.51 16.30 -53.85 -43.27 -232.81 39.37 -8.16%
EY 4.24 11.76 6.13 -1.86 -2.31 -0.43 2.54 8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.54 0.52 0.39 2.46 0.41 3.70%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 10/11/11 24/11/10 30/11/09 13/11/08 15/11/07 13/11/06 -
Price 0.50 0.52 0.47 0.38 0.43 2.50 0.50 -
P/RPS 1.68 1.19 2.32 3.19 2.83 13.14 4.26 -14.35%
P/EPS 23.15 9.83 17.03 -41.76 -41.35 -195.31 39.37 -8.46%
EY 4.32 10.17 5.87 -2.39 -2.42 -0.51 2.54 9.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.56 0.57 0.40 0.37 2.07 0.41 3.35%

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