[GOB] YoY Quarter Result on 31-Dec-2013 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 12.4%
YoY- -17.32%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 82,758 21,683 97,309 98,207 66,998 75,267 31,802 17.26%
PBT 11,779 -20,932 13,546 13,434 14,643 6,982 -3,510 -
Tax -8,483 -344 -7,705 -4,831 -4,238 -4,487 953 -
NP 3,296 -21,276 5,841 8,603 10,405 2,495 -2,557 -
-
NP to SH 3,296 -21,175 5,405 8,603 10,405 2,495 -2,557 -
-
Tax Rate 72.02% - 56.88% 35.96% 28.94% 64.27% - -
Total Cost 79,462 42,959 91,468 89,604 56,593 72,772 34,359 14.98%
-
Net Worth 454,676 481,956 219,898 273,111 238,542 213,209 187,208 15.92%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 454,676 481,956 219,898 273,111 238,542 213,209 187,208 15.92%
NOSH 454,676 454,676 454,676 227,592 227,183 226,818 228,303 12.15%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.98% -98.12% 6.00% 8.76% 15.53% 3.31% -8.04% -
ROE 0.72% -4.39% 2.46% 3.15% 4.36% 1.17% -1.37% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.20 4.77 42.04 43.15 29.49 33.18 13.93 4.55%
EPS 0.72 -4.66 2.34 3.78 4.58 1.10 -1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.06 0.95 1.20 1.05 0.94 0.82 3.35%
Adjusted Per Share Value based on latest NOSH - 227,592
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 18.20 4.77 21.40 21.60 14.74 16.55 6.99 17.27%
EPS 0.72 -4.66 1.19 1.89 2.29 0.55 -0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.06 0.4836 0.6007 0.5246 0.4689 0.4117 15.92%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.305 0.54 0.52 0.745 0.48 0.60 0.51 -
P/RPS 1.68 11.32 1.24 1.73 1.63 1.81 3.66 -12.16%
P/EPS 42.07 -11.60 22.27 19.71 10.48 54.55 -45.54 -
EY 2.38 -8.62 4.49 5.07 9.54 1.83 -2.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.51 0.55 0.62 0.46 0.64 0.62 -10.90%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 16/02/15 24/02/14 28/02/13 22/02/12 23/02/11 -
Price 0.40 0.495 0.525 0.83 0.475 0.64 0.49 -
P/RPS 2.20 10.38 1.25 1.92 1.61 1.93 3.52 -7.52%
P/EPS 55.18 -10.63 22.48 21.96 10.37 58.18 -43.75 -
EY 1.81 -9.41 4.45 4.55 9.64 1.72 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.55 0.69 0.45 0.68 0.60 -6.52%

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