[GOB] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 23.56%
YoY- 40.73%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 304,367 250,529 227,223 100,931 77,003 120,256 85,932 23.44%
PBT 47,169 18,858 27,360 -30,148 -45,966 -33,628 989 90.32%
Tax -12,922 -1,801 -5,446 3,046 243 4,081 -766 60.07%
NP 34,247 17,057 21,914 -27,102 -45,723 -29,547 223 131.23%
-
NP to SH 34,247 17,057 21,914 -27,102 -45,723 -29,547 223 131.23%
-
Tax Rate 27.40% 9.55% 19.90% - - - 77.45% -
Total Cost 270,120 233,472 205,309 128,033 122,726 149,803 85,709 21.06%
-
Net Worth 263,461 227,685 211,262 188,704 216,934 236,524 183,863 6.17%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 263,461 227,685 211,262 188,704 216,934 236,524 183,863 6.17%
NOSH 227,121 227,685 227,164 227,355 228,351 205,673 151,953 6.92%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.25% 6.81% 9.64% -26.85% -59.38% -24.57% 0.26% -
ROE 13.00% 7.49% 10.37% -14.36% -21.08% -12.49% 0.12% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 134.01 110.03 100.03 44.39 33.72 58.47 56.55 15.44%
EPS 15.08 7.49 9.65 -11.92 -20.02 -14.37 0.15 115.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.00 0.93 0.83 0.95 1.15 1.21 -0.70%
Adjusted Per Share Value based on latest NOSH - 227,355
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 66.35 54.62 49.53 22.00 16.79 26.22 18.73 23.44%
EPS 7.47 3.72 4.78 -5.91 -9.97 -6.44 0.05 130.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5743 0.4964 0.4606 0.4114 0.4729 0.5156 0.4008 6.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.815 0.51 0.45 0.45 0.49 0.45 2.98 -
P/RPS 0.61 0.46 0.45 1.01 1.45 0.77 5.27 -30.16%
P/EPS 5.40 6.81 4.66 -3.77 -2.45 -3.13 2,030.58 -62.74%
EY 18.50 14.69 21.44 -26.49 -40.86 -31.92 0.05 167.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.51 0.48 0.54 0.52 0.39 2.46 -18.88%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 22/11/13 21/11/12 10/11/11 24/11/10 30/11/09 13/11/08 15/11/07 -
Price 0.775 0.50 0.52 0.47 0.38 0.43 2.50 -
P/RPS 0.58 0.45 0.52 1.06 1.13 0.74 4.42 -28.69%
P/EPS 5.14 6.67 5.39 -3.94 -1.90 -2.99 1,703.51 -61.95%
EY 19.46 14.98 18.55 -25.36 -52.69 -33.41 0.06 161.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.50 0.56 0.57 0.40 0.37 2.07 -17.12%

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