[GOB] QoQ Cumulative 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- -89.38%
YoY- 45.68%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 352,102 258,929 160,722 74,172 271,460 194,813 127,815 96.63%
PBT 54,228 28,246 14,812 4,813 42,945 25,231 10,588 197.42%
Tax -15,188 -8,749 -3,918 -1,573 -12,450 -7,684 -3,446 169.06%
NP 39,040 19,497 10,894 3,240 30,495 17,547 7,142 210.62%
-
NP to SH 39,040 19,497 10,894 3,240 30,495 17,547 7,142 210.62%
-
Tax Rate 28.01% 30.97% 26.45% 32.68% 28.99% 30.45% 32.55% -
Total Cost 313,062 239,432 149,828 70,932 240,965 177,266 120,673 88.91%
-
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% 7.15% 4.13% 1.28% 12.08% 7.35% 3.14% -
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 154.87 113.95 70.67 32.74 119.37 85.71 56.19 96.70%
EPS 17.17 8.58 4.79 1.43 13.41 7.72 3.14 210.70%
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 76.76 56.45 35.04 16.17 59.18 42.47 27.86 96.65%
EPS 8.51 4.25 2.37 0.71 6.65 3.83 1.56 210.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6344 0.5945 0.5751 0.5532 0.5503 0.5203 0.4958 17.87%
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 0.65 1.15 2.28 0.42 0.56 0.91 -32.04%
P/EPS 4.63 8.68 17.01 52.10 3.73 6.22 16.24 -56.71%
EY 21.60 11.52 5.88 1.92 26.82 16.08 6.16 130.98%
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 0.73 1.10 2.32 0.53 0.55 0.89 -17.26%
P/EPS 6.06 9.67 16.18 53.15 4.74 6.15 15.92 -47.50%
EY 16.51 10.34 6.18 1.88 21.12 16.25 6.28 90.59%
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