[GOB] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 121.13%
YoY- -59.07%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 74,172 76,647 66,998 67,654 60,161 47,447 75,267 -0.97%
PBT 4,813 17,714 14,643 7,525 3,063 1,288 6,982 -21.98%
Tax -1,573 -4,766 -4,238 -2,607 -839 6,132 -4,487 -50.31%
NP 3,240 12,948 10,405 4,918 2,224 7,420 2,495 19.04%
-
NP to SH 3,240 12,948 10,405 4,918 2,224 7,420 2,495 19.04%
-
Tax Rate 32.68% 26.91% 28.94% 34.64% 27.39% -476.09% 64.27% -
Total Cost 70,932 63,699 56,593 62,736 57,937 40,027 72,772 -1.69%
-
Net Worth 253,762 252,151 238,542 227,685 224,669 223,131 213,209 12.32%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 253,762 252,151 238,542 227,685 224,669 223,131 213,209 12.32%
NOSH 226,573 227,163 227,183 227,685 226,938 227,685 226,818 -0.07%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.37% 16.89% 15.53% 7.27% 3.70% 15.64% 3.31% -
ROE 1.28% 5.14% 4.36% 2.16% 0.99% 3.33% 1.17% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 32.74 33.74 29.49 29.71 26.51 20.84 33.18 -0.88%
EPS 1.43 5.70 4.58 2.16 0.98 3.26 1.10 19.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.05 1.00 0.99 0.98 0.94 12.40%
Adjusted Per Share Value based on latest NOSH - 227,685
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.17 16.71 14.61 14.75 13.12 10.34 16.41 -0.97%
EPS 0.71 2.82 2.27 1.07 0.48 1.62 0.54 20.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5532 0.5497 0.52 0.4964 0.4898 0.4864 0.4648 12.31%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.745 0.50 0.48 0.51 0.56 0.58 0.60 -
P/RPS 2.28 1.48 1.63 1.72 2.11 2.78 1.81 16.65%
P/EPS 52.10 8.77 10.48 23.61 57.14 17.80 54.55 -3.01%
EY 1.92 11.40 9.54 4.24 1.75 5.62 1.83 3.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.45 0.46 0.51 0.57 0.59 0.64 3.10%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 23/05/13 28/02/13 21/11/12 29/08/12 24/05/12 22/02/12 -
Price 0.76 0.635 0.475 0.50 0.61 0.54 0.64 -
P/RPS 2.32 1.88 1.61 1.68 2.30 2.59 1.93 13.06%
P/EPS 53.15 11.14 10.37 23.15 62.24 16.57 58.18 -5.85%
EY 1.88 8.98 9.64 4.32 1.61 6.03 1.72 6.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.57 0.45 0.50 0.62 0.55 0.68 0.00%

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