[GOB] YoY TTM Result on 30-Sep-2011 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
10-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 35.51%
YoY- 180.86%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 405,242 304,367 250,529 227,223 100,931 77,003 120,256 22.43%
PBT 65,961 47,169 18,858 27,360 -30,148 -45,966 -33,628 -
Tax -21,540 -12,922 -1,801 -5,446 3,046 243 4,081 -
NP 44,421 34,247 17,057 21,914 -27,102 -45,723 -29,547 -
-
NP to SH 43,147 34,247 17,057 21,914 -27,102 -45,723 -29,547 -
-
Tax Rate 32.66% 27.40% 9.55% 19.90% - - - -
Total Cost 360,821 270,120 233,472 205,309 128,033 122,726 149,803 15.77%
-
Net Worth 313,612 263,461 227,685 211,262 188,704 216,934 236,524 4.81%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 313,612 263,461 227,685 211,262 188,704 216,934 236,524 4.81%
NOSH 227,255 227,121 227,685 227,164 227,355 228,351 205,673 1.67%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.96% 11.25% 6.81% 9.64% -26.85% -59.38% -24.57% -
ROE 13.76% 13.00% 7.49% 10.37% -14.36% -21.08% -12.49% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 178.32 134.01 110.03 100.03 44.39 33.72 58.47 20.41%
EPS 18.99 15.08 7.49 9.65 -11.92 -20.02 -14.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.16 1.00 0.93 0.83 0.95 1.15 3.08%
Adjusted Per Share Value based on latest NOSH - 227,164
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 89.13 66.94 55.10 49.97 22.20 16.94 26.45 22.43%
EPS 9.49 7.53 3.75 4.82 -5.96 -10.06 -6.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6897 0.5794 0.5008 0.4646 0.415 0.4771 0.5202 4.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.06 0.815 0.51 0.45 0.45 0.49 0.45 -
P/RPS 0.59 0.61 0.46 0.45 1.01 1.45 0.77 -4.33%
P/EPS 5.58 5.40 6.81 4.66 -3.77 -2.45 -3.13 -
EY 17.91 18.50 14.69 21.44 -26.49 -40.86 -31.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.70 0.51 0.48 0.54 0.52 0.39 11.99%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 22/11/13 21/11/12 10/11/11 24/11/10 30/11/09 13/11/08 -
Price 0.87 0.775 0.50 0.52 0.47 0.38 0.43 -
P/RPS 0.49 0.58 0.45 0.52 1.06 1.13 0.74 -6.63%
P/EPS 4.58 5.14 6.67 5.39 -3.94 -1.90 -2.99 -
EY 21.82 19.46 14.98 18.55 -25.36 -52.69 -33.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.50 0.56 0.57 0.40 0.37 9.27%

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