[GOB] QoQ Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -57.5%
YoY- 45.68%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 352,102 345,238 321,444 296,688 271,460 259,750 255,630 23.81%
PBT 54,228 37,661 29,624 19,252 42,945 33,641 21,176 87.28%
Tax -15,188 -11,665 -7,836 -6,292 -12,450 -10,245 -6,892 69.42%
NP 39,040 25,996 21,788 12,960 30,495 23,396 14,284 95.60%
-
NP to SH 39,040 25,996 21,788 12,960 30,495 23,396 14,284 95.60%
-
Tax Rate 28.01% 30.97% 26.45% 32.68% 28.99% 30.45% 32.55% -
Total Cost 313,062 319,242 299,656 283,728 240,965 236,354 241,346 18.95%
-
Net Worth 291,006 272,685 263,821 253,762 252,423 238,657 227,452 17.87%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 291,006 272,685 263,821 253,762 252,423 238,657 227,452 17.87%
NOSH 227,349 227,237 227,432 226,573 227,408 227,292 227,452 -0.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.09% 7.53% 6.78% 4.37% 11.23% 9.01% 5.59% -
ROE 13.42% 9.53% 8.26% 5.11% 12.08% 9.80% 6.28% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 154.87 151.93 141.34 130.95 119.37 114.28 112.39 23.85%
EPS 17.17 11.44 9.58 5.72 13.41 10.29 6.28 95.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.20 1.16 1.12 1.11 1.05 1.00 17.90%
Adjusted Per Share Value based on latest NOSH - 226,573
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 77.44 75.93 70.70 65.25 59.70 57.13 56.22 23.82%
EPS 8.59 5.72 4.79 2.85 6.71 5.15 3.14 95.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.5997 0.5802 0.5581 0.5552 0.5249 0.5003 17.85%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.795 0.745 0.815 0.745 0.50 0.48 0.51 -
P/RPS 0.51 0.49 0.58 0.57 0.42 0.42 0.45 8.71%
P/EPS 4.63 6.51 8.51 13.02 3.73 4.66 8.12 -31.26%
EY 21.60 15.36 11.75 7.68 26.82 21.44 12.31 45.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.62 0.70 0.67 0.45 0.46 0.51 13.91%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 24/02/14 22/11/13 28/08/13 23/05/13 28/02/13 21/11/12 -
Price 1.04 0.83 0.775 0.76 0.635 0.475 0.50 -
P/RPS 0.67 0.55 0.55 0.58 0.53 0.42 0.44 32.39%
P/EPS 6.06 7.26 8.09 13.29 4.74 4.61 7.96 -16.63%
EY 16.51 13.78 12.36 7.53 21.12 21.67 12.56 20.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.69 0.67 0.68 0.57 0.45 0.50 37.97%

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