[GOB] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -1.33%
YoY- -55.98%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 282,030 174,151 82,016 81,053 117,958 74,682 119,882 15.31%
PBT 28,278 20,472 -41,175 -47,499 -35,364 8,305 20,426 5.56%
Tax -4,122 -4,300 5,720 1,715 6,011 -4,227 -6,976 -8.38%
NP 24,156 16,172 -35,455 -45,784 -29,353 4,078 13,450 10.24%
-
NP to SH 24,156 16,172 -35,455 -45,784 -29,353 4,078 13,443 10.25%
-
Tax Rate 14.58% 21.00% - - - 50.90% 34.15% -
Total Cost 257,874 157,979 117,471 126,837 147,311 70,604 106,432 15.87%
-
Net Worth 224,669 199,871 179,549 221,183 301,599 184,605 160,325 5.77%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 224,669 199,871 179,549 221,183 301,599 184,605 160,325 5.77%
NOSH 226,938 227,126 221,666 230,400 260,000 151,315 132,500 9.37%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 8.57% 9.29% -43.23% -56.49% -24.88% 5.46% 11.22% -
ROE 10.75% 8.09% -19.75% -20.70% -9.73% 2.21% 8.38% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 124.28 76.68 37.00 35.18 45.37 49.36 90.48 5.42%
EPS 10.64 7.12 -15.99 -19.87 -11.29 2.70 10.15 0.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.88 0.81 0.96 1.16 1.22 1.21 -3.28%
Adjusted Per Share Value based on latest NOSH - 230,400
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 62.03 38.30 18.04 17.83 25.94 16.43 26.37 15.30%
EPS 5.31 3.56 -7.80 -10.07 -6.46 0.90 2.96 10.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4941 0.4396 0.3949 0.4865 0.6633 0.406 0.3526 5.77%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.56 0.54 0.38 0.55 0.44 4.20 0.55 -
P/RPS 0.45 0.70 1.03 1.56 0.97 8.51 0.61 -4.93%
P/EPS 5.26 7.58 -2.38 -2.77 -3.90 155.84 5.42 -0.49%
EY 19.01 13.19 -42.09 -36.13 -25.66 0.64 18.45 0.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.61 0.47 0.57 0.38 3.44 0.45 4.01%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 25/08/10 19/08/09 28/08/08 16/08/07 16/08/06 -
Price 0.61 0.47 0.43 0.50 0.47 2.21 0.56 -
P/RPS 0.49 0.61 1.16 1.42 1.04 4.48 0.62 -3.84%
P/EPS 5.73 6.60 -2.69 -2.52 -4.16 82.00 5.52 0.62%
EY 17.45 15.15 -37.20 -39.74 -24.02 1.22 18.12 -0.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.53 0.53 0.52 0.41 1.81 0.46 5.09%

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