[GOB] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -7.41%
YoY- 23.13%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 491,272 576,523 445,116 404,344 405,242 370,548 352,102 24.83%
PBT 128,764 160,146 58,812 66,073 65,961 58,978 54,228 77.89%
Tax -44,777 -53,164 -24,880 -24,414 -21,540 -17,100 -15,188 105.47%
NP 83,987 106,982 33,932 41,659 44,421 41,878 39,040 66.57%
-
NP to SH 81,220 103,707 30,386 39,949 43,147 41,279 39,040 62.89%
-
Tax Rate 34.77% 33.20% 42.30% 36.95% 32.66% 28.99% 28.01% -
Total Cost 407,285 469,541 411,184 362,685 360,821 328,670 313,062 19.15%
-
Net Worth 504,690 518,361 277,913 219,898 313,612 297,821 227,463 70.03%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 504,690 518,361 277,913 219,898 313,612 297,821 227,463 70.03%
NOSH 454,676 454,702 454,676 454,676 227,255 227,344 227,463 58.61%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 17.10% 18.56% 7.62% 10.30% 10.96% 11.30% 11.09% -
ROE 16.09% 20.01% 10.93% 18.17% 13.76% 13.86% 17.16% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 108.05 126.79 155.36 174.68 178.32 162.99 154.79 -21.29%
EPS 17.86 22.81 10.61 17.26 18.99 18.16 17.16 2.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.14 0.97 0.95 1.38 1.31 1.00 7.19%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 107.10 125.68 97.03 88.15 88.34 80.78 76.76 24.83%
EPS 17.71 22.61 6.62 8.71 9.41 9.00 8.51 62.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1002 1.13 0.6058 0.4794 0.6837 0.6492 0.4959 70.02%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.58 0.485 0.48 0.52 1.06 0.985 0.795 -
P/RPS 0.54 0.38 0.31 0.30 0.59 0.60 0.51 3.88%
P/EPS 3.25 2.13 4.53 3.01 5.58 5.42 4.63 -20.99%
EY 30.80 47.03 22.10 33.19 17.91 18.43 21.59 26.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.49 0.55 0.77 0.75 0.80 -24.94%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 16/02/15 26/11/14 27/08/14 28/05/14 -
Price 0.625 0.45 0.525 0.525 0.87 1.10 1.04 -
P/RPS 0.58 0.35 0.34 0.30 0.49 0.67 0.67 -9.16%
P/EPS 3.50 1.97 4.95 3.04 4.58 6.06 6.06 -30.62%
EY 28.58 50.68 20.20 32.87 21.82 16.51 16.50 44.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.39 0.54 0.55 0.63 0.84 1.04 -33.78%

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