[GOB] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -29.39%
YoY- -22.16%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 491,272 405,242 304,367 250,529 227,223 100,931 77,003 36.16%
PBT 128,764 65,961 47,169 18,858 27,360 -30,148 -45,966 -
Tax -44,777 -21,540 -12,922 -1,801 -5,446 3,046 243 -
NP 83,987 44,421 34,247 17,057 21,914 -27,102 -45,723 -
-
NP to SH 81,220 43,147 34,247 17,057 21,914 -27,102 -45,723 -
-
Tax Rate 34.77% 32.66% 27.40% 9.55% 19.90% - - -
Total Cost 407,285 360,821 270,120 233,472 205,309 128,033 122,726 22.12%
-
Net Worth 504,690 313,612 263,461 227,685 211,262 188,704 216,934 15.10%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 504,690 313,612 263,461 227,685 211,262 188,704 216,934 15.10%
NOSH 454,676 227,255 227,121 227,685 227,164 227,355 228,351 12.15%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 17.10% 10.96% 11.25% 6.81% 9.64% -26.85% -59.38% -
ROE 16.09% 13.76% 13.00% 7.49% 10.37% -14.36% -21.08% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 108.05 178.32 134.01 110.03 100.03 44.39 33.72 21.40%
EPS 17.86 18.99 15.08 7.49 9.65 -11.92 -20.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.38 1.16 1.00 0.93 0.83 0.95 2.62%
Adjusted Per Share Value based on latest NOSH - 227,685
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 108.05 89.13 66.94 55.10 49.97 22.20 16.94 36.16%
EPS 17.86 9.49 7.53 3.75 4.82 -5.96 -10.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.6897 0.5794 0.5008 0.4646 0.415 0.4771 15.10%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.58 1.06 0.815 0.51 0.45 0.45 0.49 -
P/RPS 0.54 0.59 0.61 0.46 0.45 1.01 1.45 -15.17%
P/EPS 3.25 5.58 5.40 6.81 4.66 -3.77 -2.45 -
EY 30.80 17.91 18.50 14.69 21.44 -26.49 -40.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.77 0.70 0.51 0.48 0.54 0.52 0.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 22/11/13 21/11/12 10/11/11 24/11/10 30/11/09 -
Price 0.625 0.87 0.775 0.50 0.52 0.47 0.38 -
P/RPS 0.58 0.49 0.58 0.45 0.52 1.06 1.13 -10.51%
P/EPS 3.50 4.58 5.14 6.67 5.39 -3.94 -1.90 -
EY 28.58 21.82 19.46 14.98 18.55 -25.36 -52.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.67 0.50 0.56 0.57 0.40 5.76%

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