[GOB] YoY TTM 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- 31.61%
YoY- 37.27%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 242,260 270,688 125,115 70,152 114,029 92,376 91,139 17.67%
PBT 26,519 37,852 -24,538 -31,534 -55,029 -2,258 11,439 15.02%
Tax -1,552 -10,886 3,083 262 5,180 -384 -4,741 -16.96%
NP 24,967 26,966 -21,455 -31,272 -49,849 -2,642 6,698 24.49%
-
NP to SH 24,967 26,966 -21,455 -31,272 -49,849 -2,642 6,698 24.49%
-
Tax Rate 5.85% 28.76% - - - - 41.45% -
Total Cost 217,293 243,722 146,570 101,424 163,878 95,018 84,441 17.04%
-
Net Worth 238,542 213,209 187,208 209,077 238,593 194,731 183,717 4.44%
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 238,542 213,209 187,208 209,077 238,593 194,731 183,717 4.44%
NOSH 227,183 226,818 228,303 227,257 227,231 162,275 150,588 7.08%
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 10.31% 9.96% -17.15% -44.58% -43.72% -2.86% 7.35% -
ROE 10.47% 12.65% -11.46% -14.96% -20.89% -1.36% 3.65% -
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 106.64 119.34 54.80 30.87 50.18 56.93 60.52 9.89%
EPS 10.99 11.89 -9.40 -13.76 -21.94 -1.63 4.45 16.24%
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 52.81 59.01 27.27 15.29 24.86 20.14 19.87 17.67%
EPS 5.44 5.88 -4.68 -6.82 -10.87 -0.58 1.46 24.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.4648 0.4081 0.4558 0.5201 0.4245 0.4005 4.44%
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 0.45 0.50 0.93 1.33 0.64 3.69 0.83 -9.69%
P/EPS 4.37 5.05 -5.43 -2.98 -1.46 -128.99 11.24 -14.55%
EY 22.90 19.81 -18.43 -33.56 -68.55 -0.78 8.90 17.04%
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 0.45 0.54 0.89 1.39 0.70 3.07 1.04 -13.02%
P/EPS 4.32 5.38 -5.21 -3.12 -1.60 -107.49 14.16 -17.93%
EY 23.14 18.58 -19.18 -32.00 -62.68 -0.93 7.06 21.85%
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