[GOB] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 24.44%
YoY- 74.5%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 528,209 133,945 93,173 76,647 47,447 40,593 16,658 77.81%
PBT 5,238 18,721 25,982 17,714 1,288 3,198 -31,099 -
Tax -10,987 -6,905 -6,439 -4,766 6,132 -942 5,527 -
NP -5,749 11,816 19,543 12,948 7,420 2,256 -25,572 -22.00%
-
NP to SH -5,850 9,980 19,543 12,948 7,420 2,256 -25,572 -21.77%
-
Tax Rate 209.76% 36.88% 24.78% 26.91% -476.09% 29.46% - -
Total Cost 533,958 122,129 73,630 63,699 40,027 38,337 42,230 52.57%
-
Net Worth 463,769 277,913 227,463 252,151 223,131 191,333 181,832 16.87%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 463,769 277,913 227,463 252,151 223,131 191,333 181,832 16.87%
NOSH 454,676 454,676 227,463 227,163 227,685 227,777 227,291 12.23%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -1.09% 8.82% 20.97% 16.89% 15.64% 5.56% -153.51% -
ROE -1.26% 3.59% 8.59% 5.14% 3.33% 1.18% -14.06% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 116.17 46.75 40.96 33.74 20.84 17.82 7.33 58.42%
EPS -1.29 3.48 8.60 5.70 3.26 0.99 -11.25 -30.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.97 1.00 1.11 0.98 0.84 0.80 4.12%
Adjusted Per Share Value based on latest NOSH - 227,163
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 115.15 29.20 20.31 16.71 10.34 8.85 3.63 77.82%
EPS -1.28 2.18 4.26 2.82 1.62 0.49 -5.57 -21.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.011 0.6058 0.4959 0.5497 0.4864 0.4171 0.3964 16.87%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.485 0.48 0.795 0.50 0.58 0.49 0.40 -
P/RPS 0.42 1.03 1.94 1.48 2.78 2.75 5.46 -34.76%
P/EPS -37.70 13.78 9.25 8.77 17.80 49.47 -3.56 48.13%
EY -2.65 7.26 10.81 11.40 5.62 2.02 -28.13 -32.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.80 0.45 0.59 0.58 0.50 -0.67%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 28/05/14 23/05/13 24/05/12 25/05/11 20/05/10 -
Price 0.49 0.525 1.04 0.635 0.54 0.50 0.38 -
P/RPS 0.42 1.12 2.54 1.88 2.59 2.81 5.18 -34.18%
P/EPS -38.08 15.07 12.10 11.14 16.57 50.48 -3.38 49.67%
EY -2.63 6.63 8.26 8.98 6.03 1.98 -29.61 -33.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 1.04 0.57 0.55 0.60 0.48 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