[GOB] YoY Annualized 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- -72.31%
YoY- -78.19%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 896,100 370,472 296,688 240,644 222,692 122,288 92,912 45.87%
PBT 443,588 38,252 19,252 12,252 42,908 56 -392 -
Tax -127,076 -13,940 -6,292 -3,356 -2,116 1,540 -1,912 101.19%
NP 316,512 24,312 12,960 8,896 40,792 1,596 -2,304 -
-
NP to SH 315,200 21,916 12,960 8,896 40,792 1,596 -2,304 -
-
Tax Rate 28.65% 36.44% 32.68% 27.39% 4.93% -2,750.00% - -
Total Cost 579,588 346,160 283,728 231,748 181,900 120,692 95,216 35.10%
-
Net Worth 518,361 297,821 253,762 224,669 199,871 179,549 221,183 15.24%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 518,361 297,821 253,762 224,669 199,871 179,549 221,183 15.24%
NOSH 454,702 227,344 226,573 226,938 227,126 221,666 230,400 11.99%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 35.32% 6.56% 4.37% 3.70% 18.32% 1.31% -2.48% -
ROE 60.81% 7.36% 5.11% 3.96% 20.41% 0.89% -1.04% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 197.07 162.96 130.95 106.04 98.05 55.17 40.33 30.25%
EPS 69.32 9.64 5.72 3.92 17.96 0.72 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.31 1.12 0.99 0.88 0.81 0.96 2.90%
Adjusted Per Share Value based on latest NOSH - 226,938
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 195.35 80.76 64.68 52.46 48.55 26.66 20.25 45.87%
EPS 68.71 4.78 2.83 1.94 8.89 0.35 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 0.6492 0.5532 0.4898 0.4357 0.3914 0.4822 15.24%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.485 0.985 0.745 0.56 0.54 0.38 0.55 -
P/RPS 0.25 0.60 0.57 0.53 0.55 0.69 1.36 -24.58%
P/EPS 0.70 10.22 13.02 14.29 3.01 52.78 -55.00 -
EY 142.93 9.79 7.68 7.00 33.26 1.89 -1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.75 0.67 0.57 0.61 0.47 0.57 -4.58%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/08/15 27/08/14 28/08/13 29/08/12 25/08/11 25/08/10 19/08/09 -
Price 0.45 1.10 0.76 0.61 0.47 0.43 0.50 -
P/RPS 0.23 0.68 0.58 0.58 0.48 0.78 1.24 -24.47%
P/EPS 0.65 11.41 13.29 15.56 2.62 59.72 -50.00 -
EY 154.04 8.76 7.53 6.43 38.21 1.67 -2.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.84 0.68 0.62 0.53 0.53 0.52 -4.67%

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