[GOB] QoQ Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 36.9%
YoY- 37.7%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 896,100 445,116 414,894 427,724 370,472 352,102 345,238 89.19%
PBT 443,588 58,812 53,454 53,090 38,252 54,228 37,661 420.02%
Tax -127,076 -24,880 -23,966 -20,540 -13,940 -15,188 -11,665 393.57%
NP 316,512 33,932 29,488 32,550 24,312 39,040 25,996 431.67%
-
NP to SH 315,200 30,386 27,208 30,002 21,916 39,040 25,996 430.19%
-
Tax Rate 28.65% 42.30% 44.83% 38.69% 36.44% 28.01% 30.97% -
Total Cost 579,588 411,184 385,406 395,174 346,160 313,062 319,242 48.98%
-
Net Worth 518,361 277,913 219,898 313,657 297,821 291,006 272,685 53.63%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 518,361 277,913 219,898 313,657 297,821 291,006 272,685 53.63%
NOSH 454,702 454,676 454,676 227,287 227,344 227,349 227,237 58.99%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 35.32% 7.62% 7.11% 7.61% 6.56% 11.09% 7.53% -
ROE 60.81% 10.93% 12.37% 9.57% 7.36% 13.42% 9.53% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 197.07 155.36 179.24 188.19 162.96 154.87 151.93 18.99%
EPS 69.32 10.61 11.76 13.20 9.64 17.17 11.44 233.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.97 0.95 1.38 1.31 1.28 1.20 -3.37%
Adjusted Per Share Value based on latest NOSH - 227,255
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 197.09 97.90 91.25 94.07 81.48 77.44 75.93 89.20%
EPS 69.32 6.68 5.98 6.60 4.82 8.59 5.72 430.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1401 0.6112 0.4836 0.6898 0.655 0.64 0.5997 53.64%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.485 0.48 0.52 1.06 0.985 0.795 0.745 -
P/RPS 0.25 0.31 0.29 0.56 0.60 0.51 0.49 -36.22%
P/EPS 0.70 4.53 4.42 8.03 10.22 4.63 6.51 -77.47%
EY 142.93 22.10 22.60 12.45 9.79 21.60 15.36 344.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.49 0.55 0.77 0.75 0.62 0.62 -21.70%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 16/02/15 26/11/14 27/08/14 28/05/14 24/02/14 -
Price 0.45 0.525 0.525 0.87 1.10 1.04 0.83 -
P/RPS 0.23 0.34 0.29 0.46 0.68 0.67 0.55 -44.16%
P/EPS 0.65 4.95 4.47 6.59 11.41 6.06 7.26 -80.07%
EY 154.04 20.20 22.39 15.17 8.76 16.51 13.78 402.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.54 0.55 0.63 0.84 0.81 0.69 -31.71%

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