[GOB] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 16.1%
YoY- 117.49%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 352,102 271,460 277,542 149,050 74,672 86,155 108,974 21.57%
PBT 54,228 42,945 35,942 9,759 -41,287 -46,565 -34,916 -
Tax -15,188 -12,450 -3,812 -3,386 4,857 1,383 6,112 -
NP 39,040 30,495 32,130 6,373 -36,430 -45,182 -28,804 -
-
NP to SH 39,040 30,495 32,130 6,373 -36,430 -45,182 -28,804 -
-
Tax Rate 28.01% 28.99% 10.61% 34.70% - - - -
Total Cost 313,062 240,965 245,412 142,677 111,102 131,337 137,778 14.65%
-
Net Worth 291,006 252,423 222,857 191,159 181,913 204,777 224,497 4.41%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - 1,605 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 291,006 252,423 222,857 191,159 181,913 204,777 224,497 4.41%
NOSH 227,349 227,408 227,406 227,571 227,391 213,309 163,866 5.60%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.09% 11.23% 11.58% 4.28% -48.79% -52.44% -26.43% -
ROE 13.42% 12.08% 14.42% 3.33% -20.03% -22.06% -12.83% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 154.87 119.37 122.05 65.50 32.84 40.39 66.50 15.12%
EPS 17.17 13.41 14.13 2.80 -16.02 -21.18 -17.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.98 -
NAPS 1.28 1.11 0.98 0.84 0.80 0.96 1.37 -1.12%
Adjusted Per Share Value based on latest NOSH - 227,777
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 77.44 59.70 61.04 32.78 16.42 18.95 23.97 21.57%
EPS 8.59 6.71 7.07 1.40 -8.01 -9.94 -6.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
NAPS 0.64 0.5552 0.4901 0.4204 0.4001 0.4504 0.4938 4.41%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.795 0.50 0.58 0.49 0.40 0.34 0.87 -
P/RPS 0.51 0.42 0.48 0.75 1.22 0.84 1.31 -14.54%
P/EPS 4.63 3.73 4.11 17.50 -2.50 -1.61 -4.95 -
EY 21.60 26.82 24.36 5.72 -40.05 -62.30 -20.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.13 -
P/NAPS 0.62 0.45 0.59 0.58 0.50 0.35 0.64 -0.52%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 23/05/13 24/05/12 25/05/11 20/05/10 25/05/09 29/05/08 -
Price 1.04 0.635 0.54 0.50 0.38 0.62 0.64 -
P/RPS 0.67 0.53 0.44 0.76 1.16 1.54 0.96 -5.81%
P/EPS 6.06 4.74 3.82 17.85 -2.37 -2.93 -3.64 -
EY 16.51 21.12 26.16 5.60 -42.16 -34.16 -27.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.53 -
P/NAPS 0.81 0.57 0.55 0.60 0.48 0.65 0.47 9.49%

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