[GOB] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 54.8%
YoY- 117.49%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 230,095 154,828 55,673 149,050 108,457 76,655 30,572 282.64%
PBT 34,654 27,672 10,727 9,759 6,561 10,071 14 17939.95%
Tax -9,944 -5,457 -529 -3,386 -2,444 -3,397 385 -
NP 24,710 22,215 10,198 6,373 4,117 6,674 399 1453.58%
-
NP to SH 24,710 22,215 10,198 6,373 4,117 6,674 399 1453.58%
-
Tax Rate 28.70% 19.72% 4.93% 34.70% 37.25% 33.73% -2,750.00% -
Total Cost 205,385 132,613 45,475 142,677 104,340 69,981 30,173 257.91%
-
Net Worth 213,683 211,463 199,871 191,159 186,516 188,415 179,549 12.26%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 213,683 211,463 199,871 191,159 186,516 188,415 179,549 12.26%
NOSH 227,322 227,379 227,126 227,571 227,458 227,006 221,666 1.68%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.74% 14.35% 18.32% 4.28% 3.80% 8.71% 1.31% -
ROE 11.56% 10.51% 5.10% 3.33% 2.21% 3.54% 0.22% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 101.22 68.09 24.51 65.50 47.68 33.77 13.79 276.32%
EPS 10.87 9.77 4.49 2.80 1.81 2.94 0.18 1427.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.93 0.88 0.84 0.82 0.83 0.81 10.40%
Adjusted Per Share Value based on latest NOSH - 227,777
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 50.16 33.75 12.14 32.49 23.64 16.71 6.66 282.81%
EPS 5.39 4.84 2.22 1.39 0.90 1.45 0.09 1419.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4658 0.461 0.4357 0.4167 0.4066 0.4107 0.3914 12.26%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.60 0.45 0.54 0.49 0.51 0.45 0.38 -
P/RPS 0.59 0.66 2.20 0.75 1.07 1.33 2.76 -64.14%
P/EPS 5.52 4.61 12.03 17.50 28.18 15.31 211.11 -91.13%
EY 18.12 21.71 8.31 5.72 3.55 6.53 0.47 1033.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.48 0.61 0.58 0.62 0.54 0.47 22.78%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 10/11/11 25/08/11 25/05/11 23/02/11 24/11/10 25/08/10 -
Price 0.64 0.52 0.47 0.50 0.49 0.47 0.43 -
P/RPS 0.63 0.76 1.92 0.76 1.03 1.39 3.12 -65.48%
P/EPS 5.89 5.32 10.47 17.85 27.07 15.99 238.89 -91.47%
EY 16.98 18.79 9.55 5.60 3.69 6.26 0.42 1070.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.56 0.53 0.60 0.60 0.57 0.53 18.02%

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