[GOB] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -70.03%
YoY- -78.19%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 76,647 66,998 67,654 60,161 47,447 75,267 99,155 -15.75%
PBT 17,714 14,643 7,525 3,063 1,288 6,982 16,945 3.00%
Tax -4,766 -4,238 -2,607 -839 6,132 -4,487 -4,928 -2.20%
NP 12,948 10,405 4,918 2,224 7,420 2,495 12,017 5.09%
-
NP to SH 12,948 10,405 4,918 2,224 7,420 2,495 12,017 5.09%
-
Tax Rate 26.91% 28.94% 34.64% 27.39% -476.09% 64.27% 29.08% -
Total Cost 63,699 56,593 62,736 57,937 40,027 72,772 87,138 -18.83%
-
Net Worth 252,151 238,542 227,685 224,669 223,131 213,209 211,262 12.50%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 252,151 238,542 227,685 224,669 223,131 213,209 211,262 12.50%
NOSH 227,163 227,183 227,685 226,938 227,685 226,818 227,164 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 16.89% 15.53% 7.27% 3.70% 15.64% 3.31% 12.12% -
ROE 5.14% 4.36% 2.16% 0.99% 3.33% 1.17% 5.69% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 33.74 29.49 29.71 26.51 20.84 33.18 43.65 -15.76%
EPS 5.70 4.58 2.16 0.98 3.26 1.10 5.29 5.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.05 1.00 0.99 0.98 0.94 0.93 12.50%
Adjusted Per Share Value based on latest NOSH - 226,938
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.86 14.74 14.88 13.23 10.44 16.55 21.81 -15.75%
EPS 2.85 2.29 1.08 0.49 1.63 0.55 2.64 5.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5546 0.5246 0.5008 0.4941 0.4907 0.4689 0.4646 12.51%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.50 0.48 0.51 0.56 0.58 0.60 0.45 -
P/RPS 1.48 1.63 1.72 2.11 2.78 1.81 1.03 27.30%
P/EPS 8.77 10.48 23.61 57.14 17.80 54.55 8.51 2.02%
EY 11.40 9.54 4.24 1.75 5.62 1.83 11.76 -2.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.51 0.57 0.59 0.64 0.48 -4.20%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 28/02/13 21/11/12 29/08/12 24/05/12 22/02/12 10/11/11 -
Price 0.635 0.475 0.50 0.61 0.54 0.64 0.52 -
P/RPS 1.88 1.61 1.68 2.30 2.59 1.93 1.19 35.60%
P/EPS 11.14 10.37 23.15 62.24 16.57 58.18 9.83 8.68%
EY 8.98 9.64 4.32 1.61 6.03 1.72 10.17 -7.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.45 0.50 0.62 0.55 0.68 0.56 1.18%

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