[GOB] YoY Cumulative 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- -309.12%
YoY- 56.16%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 194,813 230,095 108,457 58,014 74,017 68,962 51,333 24.86%
PBT 25,231 34,654 6,561 -10,188 -25,219 -5,106 4,337 34.07%
Tax -7,684 -9,944 -2,444 -670 451 1,383 -1,862 26.62%
NP 17,547 24,710 4,117 -10,858 -24,768 -3,723 2,475 38.56%
-
NP to SH 17,547 24,710 4,117 -10,858 -24,768 -3,723 2,475 38.56%
-
Tax Rate 30.45% 28.70% 37.25% - - - 42.93% -
Total Cost 177,266 205,385 104,340 68,872 98,785 72,685 48,858 23.93%
-
Net Worth 238,657 213,683 186,516 208,982 219,093 183,851 183,000 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 238,657 213,683 186,516 208,982 219,093 183,851 183,000 4.52%
NOSH 227,292 227,322 227,458 227,154 208,660 153,209 150,000 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 7.35% 11.56% 2.21% -5.20% -11.30% -2.03% 1.35% -
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 85.71 101.22 47.68 25.54 35.47 45.01 34.22 16.51%
EPS 7.72 10.87 1.81 -4.78 -11.87 -2.43 1.65 29.29%
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 42.47 50.16 23.64 12.65 16.14 15.03 11.19 24.86%
EPS 3.83 5.39 0.90 -2.37 -5.40 -0.81 0.54 38.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5203 0.4658 0.4066 0.4556 0.4776 0.4008 0.3989 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 0.56 0.59 1.07 1.61 0.90 4.67 1.46 -14.74%
P/EPS 6.22 5.52 28.18 -8.58 -2.70 -86.42 30.30 -23.17%
EY 16.08 18.12 3.55 -11.66 -37.09 -1.16 3.30 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 0.55 0.63 1.03 1.68 0.99 3.89 1.84 -18.21%
P/EPS 6.15 5.89 27.07 -9.00 -2.95 -72.02 38.18 -26.21%
EY 16.25 16.98 3.69 -11.12 -33.91 -1.39 2.62 35.51%
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