[GOB] YoY TTM Result on 30-Jun-2014 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 5.74%
YoY- 31.0%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 211,759 644,872 576,523 370,548 285,471 282,030 174,151 3.30%
PBT 33,062 -42,880 160,146 58,978 44,695 28,278 20,472 8.30%
Tax -11,801 -10,681 -53,164 -17,100 -13,184 -4,122 -4,300 18.30%
NP 21,261 -53,561 106,982 41,878 31,511 24,156 16,172 4.66%
-
NP to SH 21,639 -53,727 103,707 41,279 31,511 24,156 16,172 4.96%
-
Tax Rate 35.69% - 33.20% 28.99% 29.50% 14.58% 21.00% -
Total Cost 190,498 698,433 469,541 328,670 253,960 257,874 157,979 3.16%
-
Net Worth 468,316 450,318 518,361 297,821 253,762 224,669 199,871 15.23%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 468,316 450,318 518,361 297,821 253,762 224,669 199,871 15.23%
NOSH 454,676 454,676 454,702 227,344 226,573 226,938 227,126 12.25%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.04% -8.31% 18.56% 11.30% 11.04% 8.57% 9.29% -
ROE 4.62% -11.93% 20.01% 13.86% 12.42% 10.75% 8.09% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 46.57 141.77 126.79 162.99 125.99 124.28 76.68 -7.96%
EPS 4.76 -11.81 22.81 18.16 13.91 10.64 7.12 -6.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 1.14 1.31 1.12 0.99 0.88 2.65%
Adjusted Per Share Value based on latest NOSH - 227,344
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 46.16 140.58 125.68 80.78 62.23 61.48 37.96 3.31%
EPS 4.72 -11.71 22.61 9.00 6.87 5.27 3.53 4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0209 0.9817 1.13 0.6492 0.5532 0.4898 0.4357 15.23%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.39 0.425 0.485 0.985 0.745 0.56 0.54 -
P/RPS 0.84 0.30 0.38 0.60 0.59 0.45 0.70 3.08%
P/EPS 8.19 -3.60 2.13 5.42 5.36 5.26 7.58 1.29%
EY 12.20 -27.79 47.03 18.43 18.67 19.01 13.19 -1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.43 0.43 0.75 0.67 0.57 0.61 -7.57%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 23/08/17 24/08/16 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 -
Price 0.38 0.41 0.45 1.10 0.76 0.61 0.47 -
P/RPS 0.82 0.29 0.35 0.67 0.60 0.49 0.61 5.04%
P/EPS 7.98 -3.47 1.97 6.06 5.46 5.73 6.60 3.21%
EY 12.52 -28.81 50.68 16.51 18.30 17.45 15.15 -3.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.41 0.39 0.84 0.68 0.62 0.53 -5.80%

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