[GOB] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 73.79%
YoY- -5.09%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 258,929 160,722 74,172 271,460 194,813 127,815 60,161 163.88%
PBT 28,246 14,812 4,813 42,945 25,231 10,588 3,063 337.97%
Tax -8,749 -3,918 -1,573 -12,450 -7,684 -3,446 -839 375.27%
NP 19,497 10,894 3,240 30,495 17,547 7,142 2,224 323.48%
-
NP to SH 19,497 10,894 3,240 30,495 17,547 7,142 2,224 323.48%
-
Tax Rate 30.97% 26.45% 32.68% 28.99% 30.45% 32.55% 27.39% -
Total Cost 239,432 149,828 70,932 240,965 177,266 120,673 57,937 156.85%
-
Net Worth 272,685 263,821 253,762 252,423 238,657 227,452 224,669 13.74%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 272,685 263,821 253,762 252,423 238,657 227,452 224,669 13.74%
NOSH 227,237 227,432 226,573 227,408 227,292 227,452 226,938 0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.53% 6.78% 4.37% 11.23% 9.01% 5.59% 3.70% -
ROE 7.15% 4.13% 1.28% 12.08% 7.35% 3.14% 0.99% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 113.95 70.67 32.74 119.37 85.71 56.19 26.51 163.66%
EPS 8.58 4.79 1.43 13.41 7.72 3.14 0.98 323.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.16 1.12 1.11 1.05 1.00 0.99 13.64%
Adjusted Per Share Value based on latest NOSH - 227,163
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 56.45 35.04 16.17 59.18 42.47 27.86 13.12 163.83%
EPS 4.25 2.37 0.71 6.65 3.83 1.56 0.48 326.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5945 0.5751 0.5532 0.5503 0.5203 0.4958 0.4898 13.74%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.745 0.815 0.745 0.50 0.48 0.51 0.56 -
P/RPS 0.65 1.15 2.28 0.42 0.56 0.91 2.11 -54.28%
P/EPS 8.68 17.01 52.10 3.73 6.22 16.24 57.14 -71.43%
EY 11.52 5.88 1.92 26.82 16.08 6.16 1.75 250.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.67 0.45 0.46 0.51 0.57 5.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 22/11/13 28/08/13 23/05/13 28/02/13 21/11/12 29/08/12 -
Price 0.83 0.775 0.76 0.635 0.475 0.50 0.61 -
P/RPS 0.73 1.10 2.32 0.53 0.55 0.89 2.30 -53.37%
P/EPS 9.67 16.18 53.15 4.74 6.15 15.92 62.24 -71.00%
EY 10.34 6.18 1.88 21.12 16.25 6.28 1.61 244.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.67 0.68 0.57 0.45 0.50 0.62 7.37%

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