[GOB] QoQ Quarter Result on 30-Sep-2013 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 136.23%
YoY- 55.63%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 92,618 93,173 98,207 86,550 74,172 76,647 66,998 24.16%
PBT 9,563 25,982 13,434 9,999 4,813 17,714 14,643 -24.78%
Tax -3,485 -6,439 -4,831 -2,345 -1,573 -4,766 -4,238 -12.25%
NP 6,078 19,543 8,603 7,654 3,240 12,948 10,405 -30.18%
-
NP to SH 5,479 19,543 8,603 7,654 3,240 12,948 10,405 -34.86%
-
Tax Rate 36.44% 24.78% 35.96% 23.45% 32.68% 26.91% 28.94% -
Total Cost 86,540 73,630 89,604 78,896 70,932 63,699 56,593 32.83%
-
Net Worth 297,821 227,463 273,111 263,461 253,762 252,151 238,542 15.99%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 297,821 227,463 273,111 263,461 253,762 252,151 238,542 15.99%
NOSH 227,344 227,463 227,592 227,121 226,573 227,163 227,183 0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.56% 20.97% 8.76% 8.84% 4.37% 16.89% 15.53% -
ROE 1.84% 8.59% 3.15% 2.91% 1.28% 5.14% 4.36% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 40.74 40.96 43.15 38.11 32.74 33.74 29.49 24.11%
EPS 2.41 8.60 3.78 3.37 1.43 5.70 4.58 -34.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.00 1.20 1.16 1.12 1.11 1.05 15.93%
Adjusted Per Share Value based on latest NOSH - 227,121
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.37 20.49 21.60 19.04 16.31 16.86 14.74 24.14%
EPS 1.21 4.30 1.89 1.68 0.71 2.85 2.29 -34.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.655 0.5003 0.6007 0.5794 0.5581 0.5546 0.5246 15.99%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.985 0.795 0.745 0.815 0.745 0.50 0.48 -
P/RPS 2.42 1.94 1.73 2.14 2.28 1.48 1.63 30.23%
P/EPS 40.87 9.25 19.71 24.18 52.10 8.77 10.48 148.37%
EY 2.45 10.81 5.07 4.13 1.92 11.40 9.54 -59.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.62 0.70 0.67 0.45 0.46 38.65%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 24/02/14 22/11/13 28/08/13 23/05/13 28/02/13 -
Price 1.10 1.04 0.83 0.775 0.76 0.635 0.475 -
P/RPS 2.70 2.54 1.92 2.03 2.32 1.88 1.61 41.28%
P/EPS 45.64 12.10 21.96 23.00 53.15 11.14 10.37 169.29%
EY 2.19 8.26 4.55 4.35 1.88 8.98 9.64 -62.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.04 0.69 0.67 0.68 0.57 0.45 51.77%

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