[GOB] YoY TTM Result on 30-Jun-2011 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 153.76%
YoY- 145.61%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 370,548 285,471 282,030 174,151 82,016 81,053 117,958 21.00%
PBT 58,978 44,695 28,278 20,472 -41,175 -47,499 -35,364 -
Tax -17,100 -13,184 -4,122 -4,300 5,720 1,715 6,011 -
NP 41,878 31,511 24,156 16,172 -35,455 -45,784 -29,353 -
-
NP to SH 41,279 31,511 24,156 16,172 -35,455 -45,784 -29,353 -
-
Tax Rate 28.99% 29.50% 14.58% 21.00% - - - -
Total Cost 328,670 253,960 257,874 157,979 117,471 126,837 147,311 14.30%
-
Net Worth 297,821 253,762 224,669 199,871 179,549 221,183 301,599 -0.20%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 297,821 253,762 224,669 199,871 179,549 221,183 301,599 -0.20%
NOSH 227,344 226,573 226,938 227,126 221,666 230,400 260,000 -2.21%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 11.30% 11.04% 8.57% 9.29% -43.23% -56.49% -24.88% -
ROE 13.86% 12.42% 10.75% 8.09% -19.75% -20.70% -9.73% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 162.99 125.99 124.28 76.68 37.00 35.18 45.37 23.74%
EPS 18.16 13.91 10.64 7.12 -15.99 -19.87 -11.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.12 0.99 0.88 0.81 0.96 1.16 2.04%
Adjusted Per Share Value based on latest NOSH - 227,126
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 80.78 62.23 61.48 37.96 17.88 17.67 25.71 21.01%
EPS 9.00 6.87 5.27 3.53 -7.73 -9.98 -6.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6492 0.5532 0.4898 0.4357 0.3914 0.4822 0.6575 -0.21%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.985 0.745 0.56 0.54 0.38 0.55 0.44 -
P/RPS 0.60 0.59 0.45 0.70 1.03 1.56 0.97 -7.69%
P/EPS 5.42 5.36 5.26 7.58 -2.38 -2.77 -3.90 -
EY 18.43 18.67 19.01 13.19 -42.09 -36.13 -25.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.67 0.57 0.61 0.47 0.57 0.38 11.99%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 29/08/12 25/08/11 25/08/10 19/08/09 28/08/08 -
Price 1.10 0.76 0.61 0.47 0.43 0.50 0.47 -
P/RPS 0.67 0.60 0.49 0.61 1.16 1.42 1.04 -7.06%
P/EPS 6.06 5.46 5.73 6.60 -2.69 -2.52 -4.16 -
EY 16.51 18.30 17.45 15.15 -37.20 -39.74 -24.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.68 0.62 0.53 0.53 0.52 0.41 12.69%

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