[GOB] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
22-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 23.05%
YoY- 225.69%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 250,529 282,030 277,542 270,688 227,223 174,151 149,050 41.23%
PBT 18,858 28,278 35,942 37,852 27,360 20,472 9,759 54.95%
Tax -1,801 -4,122 -3,812 -10,886 -5,446 -4,300 -3,386 -34.27%
NP 17,057 24,156 32,130 26,966 21,914 16,172 6,373 92.42%
-
NP to SH 17,057 24,156 32,130 26,966 21,914 16,172 6,373 92.42%
-
Tax Rate 9.55% 14.58% 10.61% 28.76% 19.90% 21.00% 34.70% -
Total Cost 233,472 257,874 245,412 243,722 205,309 157,979 142,677 38.73%
-
Net Worth 227,685 224,669 223,131 213,209 211,262 199,871 191,333 12.26%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 227,685 224,669 223,131 213,209 211,262 199,871 191,333 12.26%
NOSH 227,685 226,938 227,685 226,818 227,164 227,126 227,777 -0.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 6.81% 8.57% 11.58% 9.96% 9.64% 9.29% 4.28% -
ROE 7.49% 10.75% 14.40% 12.65% 10.37% 8.09% 3.33% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 110.03 124.28 121.90 119.34 100.03 76.68 65.44 41.26%
EPS 7.49 10.64 14.11 11.89 9.65 7.12 2.80 92.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.98 0.94 0.93 0.88 0.84 12.29%
Adjusted Per Share Value based on latest NOSH - 226,818
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 55.10 62.03 61.04 59.53 49.97 38.30 32.78 41.23%
EPS 3.75 5.31 7.07 5.93 4.82 3.56 1.40 92.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5008 0.4941 0.4907 0.4689 0.4646 0.4396 0.4208 12.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.51 0.56 0.58 0.60 0.45 0.54 0.49 -
P/RPS 0.46 0.45 0.48 0.50 0.45 0.70 0.75 -27.74%
P/EPS 6.81 5.26 4.11 5.05 4.66 7.58 17.51 -46.62%
EY 14.69 19.01 24.33 19.81 21.44 13.19 5.71 87.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.59 0.64 0.48 0.61 0.58 -8.19%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 29/08/12 24/05/12 22/02/12 10/11/11 25/08/11 25/05/11 -
Price 0.50 0.61 0.54 0.64 0.52 0.47 0.50 -
P/RPS 0.45 0.49 0.44 0.54 0.52 0.61 0.76 -29.42%
P/EPS 6.67 5.73 3.83 5.38 5.39 6.60 17.87 -48.06%
EY 14.98 17.45 26.13 18.58 18.55 15.15 5.60 92.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.62 0.55 0.68 0.56 0.53 0.60 -11.41%

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