[GOB] YoY 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- 111.57%
YoY- 317.03%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
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 21,683 97,309 98,207 66,998 75,267 31,802 7,618 19.03%
PBT -20,932 13,546 13,434 14,643 6,982 -3,510 -9,120 14.84%
Tax -344 -7,705 -4,831 -4,238 -4,487 953 916 -
NP -21,276 5,841 8,603 10,405 2,495 -2,557 -8,204 17.20%
-
NP to SH -21,175 5,405 8,603 10,405 2,495 -2,557 -8,204 17.11%
-
Tax Rate - 56.88% 35.96% 28.94% 64.27% - - -
Total Cost 42,959 91,468 89,604 56,593 72,772 34,359 15,822 18.10%
-
Net Worth 481,956 219,898 273,111 238,542 213,209 187,208 209,077 14.92%
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 481,956 219,898 273,111 238,542 213,209 187,208 209,077 14.92%
NOSH 454,676 454,676 227,592 227,183 226,818 228,303 227,257 12.24%
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 -98.12% 6.00% 8.76% 15.53% 3.31% -8.04% -107.69% -
ROE -4.39% 2.46% 3.15% 4.36% 1.17% -1.37% -3.92% -
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 4.77 42.04 43.15 29.49 33.18 13.93 3.35 6.06%
EPS -4.66 2.34 3.78 4.58 1.10 -1.12 -3.61 4.34%
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 4.77 21.40 21.60 14.74 16.55 6.99 1.68 18.98%
EPS -4.66 1.19 1.89 2.29 0.55 -0.56 -1.80 17.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.4836 0.6007 0.5246 0.4689 0.4117 0.4598 14.92%
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 11.32 1.24 1.73 1.63 1.81 3.66 12.23 -1.27%
P/EPS -11.60 22.27 19.71 10.48 54.55 -45.54 -11.36 0.34%
EY -8.62 4.49 5.07 9.54 1.83 -2.20 -8.80 -0.34%
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 10.38 1.25 1.92 1.61 1.93 3.52 12.83 -3.46%
P/EPS -10.63 22.48 21.96 10.37 58.18 -43.75 -11.91 -1.87%
EY -9.41 4.45 4.55 9.64 1.72 -2.29 -8.40 1.90%
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