[GOB] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 136.23%
YoY- 55.63%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 58,295 35,993 121,244 86,550 67,654 99,155 46,083 3.99%
PBT 4,600 -14,400 16,982 9,999 7,525 16,945 10,057 -12.21%
Tax -2,111 1,602 -6,785 -2,345 -2,607 -4,928 -3,782 -9.25%
NP 2,489 -12,798 10,197 7,654 4,918 12,017 6,275 -14.27%
-
NP to SH 2,505 -12,965 9,522 7,654 4,918 12,017 6,275 -14.17%
-
Tax Rate 45.89% - 39.95% 23.45% 34.64% 29.08% 37.61% -
Total Cost 55,806 48,791 111,047 78,896 62,736 87,138 39,808 5.78%
-
Net Worth 450,129 504,690 313,612 263,461 227,685 211,262 188,704 15.57%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 450,129 504,690 313,612 263,461 227,685 211,262 188,704 15.57%
NOSH 454,676 454,676 227,255 227,121 227,685 227,164 227,355 12.23%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.27% -35.56% 8.41% 8.84% 7.27% 12.12% 13.62% -
ROE 0.56% -2.57% 3.04% 2.91% 2.16% 5.69% 3.33% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.82 7.92 53.35 38.11 29.71 43.65 20.27 -7.34%
EPS 0.55 -2.85 4.19 3.37 2.16 5.29 2.76 -23.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 1.11 1.38 1.16 1.00 0.93 0.83 2.97%
Adjusted Per Share Value based on latest NOSH - 227,121
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 12.71 7.85 26.43 18.87 14.75 21.62 10.05 3.98%
EPS 0.55 -2.83 2.08 1.67 1.07 2.62 1.37 -14.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9813 1.1002 0.6837 0.5743 0.4964 0.4606 0.4114 15.57%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.345 0.58 1.06 0.815 0.51 0.45 0.45 -
P/RPS 2.69 7.33 1.99 2.14 1.72 1.03 2.22 3.24%
P/EPS 62.62 -20.34 25.30 24.18 23.61 8.51 16.30 25.12%
EY 1.60 -4.92 3.95 4.13 4.24 11.76 6.13 -20.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.52 0.77 0.70 0.51 0.48 0.54 -6.96%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 25/11/15 26/11/14 22/11/13 21/11/12 10/11/11 24/11/10 -
Price 0.31 0.625 0.87 0.775 0.50 0.52 0.47 -
P/RPS 2.42 7.90 1.63 2.03 1.68 1.19 2.32 0.70%
P/EPS 56.27 -21.92 20.76 23.00 23.15 9.83 17.03 22.02%
EY 1.78 -4.56 4.82 4.35 4.32 10.17 5.87 -18.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.56 0.63 0.67 0.50 0.56 0.57 -9.64%

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