[GOB] QoQ Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 68.12%
YoY- 52.53%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 370,472 352,102 345,238 321,444 296,688 271,460 259,750 26.78%
PBT 38,252 54,228 37,661 29,624 19,252 42,945 33,641 8.96%
Tax -13,940 -15,188 -11,665 -7,836 -6,292 -12,450 -10,245 22.86%
NP 24,312 39,040 25,996 21,788 12,960 30,495 23,396 2.60%
-
NP to SH 21,916 39,040 25,996 21,788 12,960 30,495 23,396 -4.27%
-
Tax Rate 36.44% 28.01% 30.97% 26.45% 32.68% 28.99% 30.45% -
Total Cost 346,160 313,062 319,242 299,656 283,728 240,965 236,354 29.05%
-
Net Worth 297,821 291,006 272,685 263,821 253,762 252,423 238,657 15.95%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 297,821 291,006 272,685 263,821 253,762 252,423 238,657 15.95%
NOSH 227,344 227,349 227,237 227,432 226,573 227,408 227,292 0.01%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.56% 11.09% 7.53% 6.78% 4.37% 11.23% 9.01% -
ROE 7.36% 13.42% 9.53% 8.26% 5.11% 12.08% 9.80% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 162.96 154.87 151.93 141.34 130.95 119.37 114.28 26.77%
EPS 9.64 17.17 11.44 9.58 5.72 13.41 10.29 -4.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.28 1.20 1.16 1.12 1.11 1.05 15.93%
Adjusted Per Share Value based on latest NOSH - 227,121
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 80.76 76.76 75.26 70.07 64.68 59.18 56.63 26.77%
EPS 4.78 8.51 5.67 4.75 2.83 6.65 5.10 -4.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6492 0.6344 0.5945 0.5751 0.5532 0.5503 0.5203 15.94%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.985 0.795 0.745 0.815 0.745 0.50 0.48 -
P/RPS 0.60 0.51 0.49 0.58 0.57 0.42 0.42 26.92%
P/EPS 10.22 4.63 6.51 8.51 13.02 3.73 4.66 69.04%
EY 9.79 21.60 15.36 11.75 7.68 26.82 21.44 -40.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.62 0.62 0.70 0.67 0.45 0.46 38.65%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 24/02/14 22/11/13 28/08/13 23/05/13 28/02/13 -
Price 1.10 1.04 0.83 0.775 0.76 0.635 0.475 -
P/RPS 0.68 0.67 0.55 0.55 0.58 0.53 0.42 38.00%
P/EPS 11.41 6.06 7.26 8.09 13.29 4.74 4.61 83.27%
EY 8.76 16.51 13.78 12.36 7.53 21.12 21.67 -45.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 0.69 0.67 0.68 0.57 0.45 51.77%

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