[GOB] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -5.26%
YoY- 29.95%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 728,249 415,646 404,344 335,576 242,260 270,688 125,115 34.08%
PBT 8,831 94,286 66,073 45,960 26,519 37,852 -24,538 -
Tax -22,533 -37,416 -24,414 -13,515 -1,552 -10,886 3,083 -
NP -13,702 56,870 41,659 32,445 24,967 26,966 -21,455 -7.19%
-
NP to SH -13,786 54,640 39,949 32,445 24,967 26,966 -21,455 -7.10%
-
Tax Rate 255.16% 39.68% 36.95% 29.41% 5.85% 28.76% - -
Total Cost 741,951 358,776 362,685 303,131 217,293 243,722 146,570 31.00%
-
Net Worth 454,676 481,663 219,898 273,111 238,542 213,209 187,208 15.92%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 454,676 481,663 219,898 273,111 238,542 213,209 187,208 15.92%
NOSH 454,676 454,676 454,676 227,592 227,183 226,818 228,303 12.15%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -1.88% 13.68% 10.30% 9.67% 10.31% 9.96% -17.15% -
ROE -3.03% 11.34% 18.17% 11.88% 10.47% 12.65% -11.46% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 160.17 91.47 174.68 147.45 106.64 119.34 54.80 19.55%
EPS -3.03 12.02 17.26 14.26 10.99 11.89 -9.40 -17.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.06 0.95 1.20 1.05 0.94 0.82 3.35%
Adjusted Per Share Value based on latest NOSH - 227,592
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 160.17 91.42 88.93 73.81 53.28 59.53 27.52 34.08%
EPS -3.03 12.02 8.79 7.14 5.49 5.93 -4.72 -7.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.0594 0.4836 0.6007 0.5246 0.4689 0.4117 15.92%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.305 0.54 0.52 0.745 0.48 0.60 0.51 -
P/RPS 0.19 0.59 0.30 0.51 0.45 0.50 0.93 -23.23%
P/EPS -10.06 4.49 3.01 5.23 4.37 5.05 -5.43 10.81%
EY -9.94 22.27 33.19 19.14 22.90 19.81 -18.43 -9.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.51 0.55 0.62 0.46 0.64 0.62 -10.90%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 16/02/15 24/02/14 28/02/13 22/02/12 23/02/11 -
Price 0.40 0.495 0.525 0.83 0.475 0.64 0.49 -
P/RPS 0.25 0.54 0.30 0.56 0.45 0.54 0.89 -19.05%
P/EPS -13.19 4.12 3.04 5.82 4.32 5.38 -5.21 16.72%
EY -7.58 24.29 32.87 17.18 23.14 18.58 -19.18 -14.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.55 0.69 0.45 0.68 0.60 -6.52%

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