[GOB] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -16.49%
YoY- 19.37%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 271,460 277,542 149,050 74,672 86,155 108,974 74,747 23.95%
PBT 42,945 35,942 9,759 -41,287 -46,565 -34,916 7,185 34.67%
Tax -12,450 -3,812 -3,386 4,857 1,383 6,112 -3,629 22.78%
NP 30,495 32,130 6,373 -36,430 -45,182 -28,804 3,556 43.02%
-
NP to SH 30,495 32,130 6,373 -36,430 -45,182 -28,804 3,556 43.02%
-
Tax Rate 28.99% 10.61% 34.70% - - - 50.51% -
Total Cost 240,965 245,412 142,677 111,102 131,337 137,778 71,191 22.51%
-
Net Worth 252,151 223,131 191,333 181,832 222,701 202,830 183,169 5.46%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 252,151 223,131 191,333 181,832 222,701 202,830 183,169 5.46%
NOSH 227,163 227,685 227,777 227,291 227,245 171,890 150,138 7.13%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 11.23% 11.58% 4.28% -48.79% -52.44% -26.43% 4.76% -
ROE 12.09% 14.40% 3.33% -20.03% -20.29% -14.20% 1.94% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 119.50 121.90 65.44 32.85 37.91 63.40 49.79 15.69%
EPS 13.42 14.11 2.80 -16.03 -19.88 -16.76 2.37 33.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 0.98 0.84 0.80 0.98 1.18 1.22 -1.56%
Adjusted Per Share Value based on latest NOSH - 227,291
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 59.70 61.04 32.78 16.42 18.95 23.97 16.44 23.95%
EPS 6.71 7.07 1.40 -8.01 -9.94 -6.34 0.78 43.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5546 0.4907 0.4208 0.3999 0.4898 0.4461 0.4029 5.46%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.50 0.58 0.49 0.40 0.34 0.87 0.63 -
P/RPS 0.42 0.48 0.75 1.22 0.90 1.37 1.27 -16.82%
P/EPS 3.72 4.11 17.51 -2.50 -1.71 -5.19 26.60 -27.93%
EY 26.85 24.33 5.71 -40.07 -58.48 -19.26 3.76 38.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.59 0.58 0.50 0.35 0.74 0.52 -2.37%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 24/05/12 25/05/11 20/05/10 25/05/09 29/05/08 17/05/07 -
Price 0.635 0.54 0.50 0.38 0.62 0.64 1.88 -
P/RPS 0.53 0.44 0.76 1.16 1.64 1.01 3.78 -27.90%
P/EPS 4.73 3.83 17.87 -2.37 -3.12 -3.82 79.38 -37.47%
EY 21.14 26.13 5.60 -42.18 -32.07 -26.18 1.26 59.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.60 0.48 0.63 0.54 1.54 -15.25%

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