[GOB] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 22.14%
YoY- -5.09%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 809,910 445,116 352,102 271,460 277,542 149,050 74,672 48.72%
PBT 80,803 58,812 54,228 42,945 35,942 9,759 -41,287 -
Tax -41,498 -24,880 -15,188 -12,450 -3,812 -3,386 4,857 -
NP 39,305 33,932 39,040 30,495 32,130 6,373 -36,430 -
-
NP to SH 38,810 30,386 39,040 30,495 32,130 6,373 -36,430 -
-
Tax Rate 51.36% 42.30% 28.01% 28.99% 10.61% 34.70% - -
Total Cost 770,605 411,184 313,062 240,965 245,412 142,677 111,102 38.05%
-
Net Worth 463,769 277,913 227,463 252,151 223,131 191,333 181,832 16.87%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 463,769 277,913 227,463 252,151 223,131 191,333 181,832 16.87%
NOSH 454,676 454,676 227,463 227,163 227,685 227,777 227,291 12.23%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.85% 7.62% 11.09% 11.23% 11.58% 4.28% -48.79% -
ROE 8.37% 10.93% 17.16% 12.09% 14.40% 3.33% -20.03% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 178.13 155.36 154.79 119.50 121.90 65.44 32.85 32.51%
EPS 8.54 10.61 17.16 13.42 14.11 2.80 -16.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.97 1.00 1.11 0.98 0.84 0.80 4.12%
Adjusted Per Share Value based on latest NOSH - 227,163
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 176.56 97.03 76.76 59.18 60.50 32.49 16.28 48.72%
EPS 8.46 6.62 8.51 6.65 7.00 1.39 -7.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.011 0.6058 0.4959 0.5497 0.4864 0.4171 0.3964 16.87%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.485 0.48 0.795 0.50 0.58 0.49 0.40 -
P/RPS 0.27 0.31 0.51 0.42 0.48 0.75 1.22 -22.20%
P/EPS 5.68 4.53 4.63 3.72 4.11 17.51 -2.50 -
EY 17.60 22.10 21.59 26.85 24.33 5.71 -40.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.80 0.45 0.59 0.58 0.50 -0.67%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 28/05/14 23/05/13 24/05/12 25/05/11 20/05/10 -
Price 0.49 0.525 1.04 0.635 0.54 0.50 0.38 -
P/RPS 0.28 0.34 0.67 0.53 0.44 0.76 1.16 -21.07%
P/EPS 5.74 4.95 6.06 4.73 3.83 17.87 -2.37 -
EY 17.42 20.20 16.50 21.14 26.13 5.60 -42.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 1.04 0.57 0.55 0.60 0.48 0.00%

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