[GOB] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -38.31%
YoY- 137.92%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 154,828 55,673 149,050 108,457 76,655 30,572 74,672 62.53%
PBT 27,672 10,727 9,759 6,561 10,071 14 -41,287 -
Tax -5,457 -529 -3,386 -2,444 -3,397 385 4,857 -
NP 22,215 10,198 6,373 4,117 6,674 399 -36,430 -
-
NP to SH 22,215 10,198 6,373 4,117 6,674 399 -36,430 -
-
Tax Rate 19.72% 4.93% 34.70% 37.25% 33.73% -2,750.00% - -
Total Cost 132,613 45,475 142,677 104,340 69,981 30,173 111,102 12.51%
-
Net Worth 211,463 199,871 191,159 186,516 188,415 179,549 181,913 10.54%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 211,463 199,871 191,159 186,516 188,415 179,549 181,913 10.54%
NOSH 227,379 227,126 227,571 227,458 227,006 221,666 227,391 -0.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.35% 18.32% 4.28% 3.80% 8.71% 1.31% -48.79% -
ROE 10.51% 5.10% 3.33% 2.21% 3.54% 0.22% -20.03% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 68.09 24.51 65.50 47.68 33.77 13.79 32.84 62.52%
EPS 9.77 4.49 2.80 1.81 2.94 0.18 -16.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.88 0.84 0.82 0.83 0.81 0.80 10.54%
Adjusted Per Share Value based on latest NOSH - 228,303
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.05 12.24 32.78 23.85 16.86 6.72 16.42 62.54%
EPS 4.89 2.24 1.40 0.91 1.47 0.09 -8.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4651 0.4396 0.4204 0.4102 0.4144 0.3949 0.4001 10.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.45 0.54 0.49 0.51 0.45 0.38 0.40 -
P/RPS 0.66 2.20 0.75 1.07 1.33 2.76 1.22 -33.58%
P/EPS 4.61 12.03 17.50 28.18 15.31 211.11 -2.50 -
EY 21.71 8.31 5.72 3.55 6.53 0.47 -40.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.61 0.58 0.62 0.54 0.47 0.50 -2.68%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 10/11/11 25/08/11 25/05/11 23/02/11 24/11/10 25/08/10 20/05/10 -
Price 0.52 0.47 0.50 0.49 0.47 0.43 0.38 -
P/RPS 0.76 1.92 0.76 1.03 1.39 3.12 1.16 -24.54%
P/EPS 5.32 10.47 17.85 27.07 15.99 238.89 -2.37 -
EY 18.79 9.55 5.60 3.69 6.26 0.42 -42.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.60 0.60 0.57 0.53 0.48 10.81%

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