[GOB] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 19.15%
YoY- 404.16%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 445,116 352,102 271,460 277,542 149,050 74,672 86,155 31.46%
PBT 58,812 54,228 42,945 35,942 9,759 -41,287 -46,565 -
Tax -24,880 -15,188 -12,450 -3,812 -3,386 4,857 1,383 -
NP 33,932 39,040 30,495 32,130 6,373 -36,430 -45,182 -
-
NP to SH 30,386 39,040 30,495 32,130 6,373 -36,430 -45,182 -
-
Tax Rate 42.30% 28.01% 28.99% 10.61% 34.70% - - -
Total Cost 411,184 313,062 240,965 245,412 142,677 111,102 131,337 20.94%
-
Net Worth 277,913 227,463 252,151 223,131 191,333 181,832 222,701 3.75%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 277,913 227,463 252,151 223,131 191,333 181,832 222,701 3.75%
NOSH 454,676 227,463 227,163 227,685 227,777 227,291 227,245 12.24%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.62% 11.09% 11.23% 11.58% 4.28% -48.79% -52.44% -
ROE 10.93% 17.16% 12.09% 14.40% 3.33% -20.03% -20.29% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 155.36 154.79 119.50 121.90 65.44 32.85 37.91 26.48%
EPS 10.61 17.16 13.42 14.11 2.80 -16.03 -19.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.00 1.11 0.98 0.84 0.80 0.98 -0.17%
Adjusted Per Share Value based on latest NOSH - 227,685
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 97.90 77.44 59.70 61.04 32.78 16.42 18.95 31.46%
EPS 6.68 8.59 6.71 7.07 1.40 -8.01 -9.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6112 0.5003 0.5546 0.4907 0.4208 0.3999 0.4898 3.75%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.48 0.795 0.50 0.58 0.49 0.40 0.34 -
P/RPS 0.31 0.51 0.42 0.48 0.75 1.22 0.90 -16.26%
P/EPS 4.53 4.63 3.72 4.11 17.51 -2.50 -1.71 -
EY 22.10 21.59 26.85 24.33 5.71 -40.07 -58.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.80 0.45 0.59 0.58 0.50 0.35 5.76%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 28/05/14 23/05/13 24/05/12 25/05/11 20/05/10 25/05/09 -
Price 0.525 1.04 0.635 0.54 0.50 0.38 0.62 -
P/RPS 0.34 0.67 0.53 0.44 0.76 1.16 1.64 -23.05%
P/EPS 4.95 6.06 4.73 3.83 17.87 -2.37 -3.12 -
EY 20.20 16.50 21.14 26.13 5.60 -42.18 -32.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.04 0.57 0.55 0.60 0.48 0.63 -2.53%

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