[GOB] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 78.97%
YoY- 11.11%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 213,862 92,618 352,102 258,929 160,722 74,172 271,460 -14.68%
PBT 26,545 9,563 54,228 28,246 14,812 4,813 42,945 -27.41%
Tax -10,270 -3,485 -15,188 -8,749 -3,918 -1,573 -12,450 -12.03%
NP 16,275 6,078 39,040 19,497 10,894 3,240 30,495 -34.17%
-
NP to SH 15,001 5,479 39,040 19,497 10,894 3,240 30,495 -37.65%
-
Tax Rate 38.69% 36.44% 28.01% 30.97% 26.45% 32.68% 28.99% -
Total Cost 197,587 86,540 313,062 239,432 149,828 70,932 240,965 -12.38%
-
Net Worth 313,657 297,821 291,006 272,685 263,821 253,762 252,423 15.56%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 313,657 297,821 291,006 272,685 263,821 253,762 252,423 15.56%
NOSH 227,287 227,344 227,349 227,237 227,432 226,573 227,408 -0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.61% 6.56% 11.09% 7.53% 6.78% 4.37% 11.23% -
ROE 4.78% 1.84% 13.42% 7.15% 4.13% 1.28% 12.08% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 94.09 40.74 154.87 113.95 70.67 32.74 119.37 -14.65%
EPS 6.60 2.41 17.17 8.58 4.79 1.43 13.41 -37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.31 1.28 1.20 1.16 1.12 1.11 15.60%
Adjusted Per Share Value based on latest NOSH - 227,592
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.62 20.19 76.76 56.45 35.04 16.17 59.18 -14.69%
EPS 3.27 1.19 8.51 4.25 2.37 0.71 6.65 -37.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6838 0.6492 0.6344 0.5945 0.5751 0.5532 0.5503 15.56%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.06 0.985 0.795 0.745 0.815 0.745 0.50 -
P/RPS 1.13 2.42 0.51 0.65 1.15 2.28 0.42 93.32%
P/EPS 16.06 40.87 4.63 8.68 17.01 52.10 3.73 164.42%
EY 6.23 2.45 21.60 11.52 5.88 1.92 26.82 -62.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.75 0.62 0.62 0.70 0.67 0.45 43.01%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 24/02/14 22/11/13 28/08/13 23/05/13 -
Price 0.87 1.10 1.04 0.83 0.775 0.76 0.635 -
P/RPS 0.92 2.70 0.67 0.73 1.10 2.32 0.53 44.38%
P/EPS 13.18 45.64 6.06 9.67 16.18 53.15 4.74 97.61%
EY 7.59 2.19 16.51 10.34 6.18 1.88 21.12 -49.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.84 0.81 0.69 0.67 0.68 0.57 6.89%

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