[GOB] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
03-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -172.75%
YoY- 56.16%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 259,750 306,793 144,609 77,352 98,689 91,949 68,444 24.86%
PBT 33,641 46,205 8,748 -13,584 -33,625 -6,808 5,782 34.07%
Tax -10,245 -13,258 -3,258 -893 601 1,844 -2,482 26.62%
NP 23,396 32,946 5,489 -14,477 -33,024 -4,964 3,300 38.56%
-
NP to SH 23,396 32,946 5,489 -14,477 -33,024 -4,964 3,300 38.56%
-
Tax Rate 30.45% 28.69% 37.24% - - - 42.93% -
Total Cost 236,354 273,846 139,120 91,829 131,713 96,913 65,144 23.93%
-
Net Worth 238,657 213,683 186,516 208,982 219,093 183,851 182,999 4.52%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 238,657 213,683 186,516 208,982 219,093 183,851 182,999 4.52%
NOSH 227,292 227,322 227,458 227,154 208,660 153,209 149,999 7.16%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.01% 10.74% 3.80% -18.72% -33.46% -5.40% 4.82% -
ROE 9.80% 15.42% 2.94% -6.93% -15.07% -2.70% 1.80% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 114.28 134.96 63.58 34.05 47.30 60.02 45.63 16.51%
EPS 10.29 14.49 2.41 -6.37 -15.83 -3.24 2.20 29.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.94 0.82 0.92 1.05 1.20 1.22 -2.46%
Adjusted Per Share Value based on latest NOSH - 227,257
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 57.13 67.48 31.80 17.01 21.71 20.22 15.05 24.87%
EPS 5.15 7.25 1.21 -3.18 -7.26 -1.09 0.73 38.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5249 0.47 0.4102 0.4596 0.4819 0.4044 0.4025 4.52%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.48 0.60 0.51 0.41 0.32 2.10 0.50 -
P/RPS 0.42 0.44 0.80 1.20 0.68 3.50 1.10 -14.81%
P/EPS 4.66 4.14 21.13 -6.43 -2.02 -64.81 22.73 -23.19%
EY 21.44 24.16 4.73 -15.54 -49.46 -1.54 4.40 30.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.64 0.62 0.45 0.30 1.75 0.41 1.93%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 22/02/12 23/02/11 03/02/10 19/02/09 21/02/08 12/02/07 -
Price 0.475 0.64 0.49 0.43 0.35 1.75 0.63 -
P/RPS 0.42 0.47 0.77 1.26 0.74 2.92 1.38 -17.96%
P/EPS 4.61 4.42 20.30 -6.75 -2.21 -54.01 28.64 -26.22%
EY 21.67 22.65 4.93 -14.82 -45.22 -1.85 3.49 35.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.68 0.60 0.47 0.33 1.46 0.52 -2.37%

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