Highlights

[GOB] QoQ Cumulative Quarter Result on 2015-09-30 [#2]

Stock [GOB]: GLOBAL ORIENTAL BHD
Announcement Date 25-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2016
Quarter 30-Sep-2015  [#2]
Profit Trend QoQ -     -16.45%    YoY -     338.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 58,987 809,910 281,701 260,018 224,025 445,116 311,171 -67.03%
  QoQ % -92.72% 187.51% 8.34% 16.07% -49.67% 43.05% -
  Horiz. % 18.96% 260.28% 90.53% 83.56% 71.99% 143.05% 100.00%
PBT -12,786 80,803 75,565 96,497 110,897 58,812 40,091 -
  QoQ % -115.82% 6.93% -21.69% -12.99% 88.56% 46.70% -
  Horiz. % -31.89% 201.55% 188.48% 240.69% 276.61% 146.70% 100.00%
Tax -952 -41,498 -30,511 -30,167 -31,769 -24,880 -17,975 -85.92%
  QoQ % 97.71% -36.01% -1.14% 5.04% -27.69% -38.41% -
  Horiz. % 5.30% 230.87% 169.74% 167.83% 176.74% 138.41% 100.00%
NP -13,738 39,305 45,054 66,330 79,128 33,932 22,116 -
  QoQ % -134.95% -12.76% -32.08% -16.17% 133.20% 53.43% -
  Horiz. % -62.12% 177.72% 203.72% 299.92% 357.79% 153.43% 100.00%
NP to SH -13,737 38,810 44,660 65,835 78,800 30,386 20,406 -
  QoQ % -135.40% -13.10% -32.16% -16.45% 159.33% 48.91% -
  Horiz. % -67.32% 190.19% 218.86% 322.63% 386.16% 148.91% 100.00%
Tax Rate - % 51.36 % 40.38 % 31.26 % 28.65 % 42.30 % 44.84 % -
  QoQ % 0.00% 27.19% 29.17% 9.11% -32.27% -5.66% -
  Horiz. % 0.00% 114.54% 90.05% 69.71% 63.89% 94.34% 100.00%
Total Cost 72,725 770,605 236,647 193,688 144,897 411,184 289,055 -60.18%
  QoQ % -90.56% 225.63% 22.18% 33.67% -64.76% 42.25% -
  Horiz. % 25.16% 266.59% 81.87% 67.01% 50.13% 142.25% 100.00%
Net Worth 450,129 463,769 481,956 504,690 518,361 277,913 219,898 61.29%
  QoQ % -2.94% -3.77% -4.50% -2.64% 86.52% 26.38% -
  Horiz. % 204.70% 210.90% 219.17% 229.51% 235.73% 126.38% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 450,129 463,769 481,956 504,690 518,361 277,913 219,898 61.29%
  QoQ % -2.94% -3.77% -4.50% -2.64% 86.52% 26.38% -
  Horiz. % 204.70% 210.90% 219.17% 229.51% 235.73% 126.38% 100.00%
NOSH 454,676 454,676 454,676 454,676 454,702 286,509 231,472 56.91%
  QoQ % 0.00% 0.00% 0.00% -0.01% 58.70% 23.78% -
  Horiz. % 196.43% 196.43% 196.43% 196.43% 196.44% 123.78% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -23.29 % 4.85 % 15.99 % 25.51 % 35.32 % 7.62 % 7.11 % -
  QoQ % -580.21% -69.67% -37.32% -27.77% 363.52% 7.17% -
  Horiz. % -327.57% 68.21% 224.89% 358.79% 496.77% 107.17% 100.00%
ROE -3.05 % 8.37 % 9.27 % 13.04 % 15.20 % 10.93 % 9.28 % -
  QoQ % -136.44% -9.71% -28.91% -14.21% 39.07% 17.78% -
  Horiz. % -32.87% 90.19% 99.89% 140.52% 163.79% 117.78% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.97 178.13 61.96 57.19 49.27 155.36 134.43 -78.99%
  QoQ % -92.72% 187.49% 8.34% 16.07% -68.29% 15.57% -
  Horiz. % 9.65% 132.51% 46.09% 42.54% 36.65% 115.57% 100.00%
EPS -3.02 8.54 9.82 14.48 17.33 10.61 8.82 -
  QoQ % -135.36% -13.03% -32.18% -16.45% 63.34% 20.29% -
  Horiz. % -34.24% 96.83% 111.34% 164.17% 196.49% 120.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9900 1.0200 1.0600 1.1100 1.1400 0.9700 0.9500 2.79%
  QoQ % -2.94% -3.77% -4.50% -2.63% 17.53% 2.11% -
  Horiz. % 104.21% 107.37% 111.58% 116.84% 120.00% 102.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 454,676
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 12.97 178.13 61.96 57.19 49.27 97.90 68.44 -67.04%
  QoQ % -92.72% 187.49% 8.34% 16.07% -49.67% 43.04% -
  Horiz. % 18.95% 260.27% 90.53% 83.56% 71.99% 143.04% 100.00%
EPS -3.02 8.54 9.82 14.48 17.33 6.68 4.49 -
  QoQ % -135.36% -13.03% -32.18% -16.45% 159.43% 48.78% -
  Horiz. % -67.26% 190.20% 218.71% 322.49% 385.97% 148.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9900 1.0200 1.0600 1.1100 1.1401 0.6112 0.4836 61.30%
  QoQ % -2.94% -3.77% -4.50% -2.64% 86.53% 26.39% -
  Horiz. % 204.71% 210.92% 219.19% 229.53% 235.75% 126.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.4250 0.4850 0.5400 0.5800 0.4850 0.4800 0.5200 -
P/RPS 3.28 0.27 0.87 1.01 0.98 0.31 0.39 314.10%
  QoQ % 1,114.81% -68.97% -13.86% 3.06% 216.13% -20.51% -
  Horiz. % 841.03% 69.23% 223.08% 258.97% 251.28% 79.49% 100.00%
P/EPS -14.07 5.68 5.50 4.01 2.80 4.53 5.90 -
  QoQ % -347.71% 3.27% 37.16% 43.21% -38.19% -23.22% -
  Horiz. % -238.47% 96.27% 93.22% 67.97% 47.46% 76.78% 100.00%
EY -7.11 17.60 18.19 24.96 35.73 22.10 16.95 -
  QoQ % -140.40% -3.24% -27.12% -30.14% 61.67% 30.38% -
  Horiz. % -41.95% 103.83% 107.32% 147.26% 210.80% 130.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.48 0.51 0.52 0.43 0.49 0.55 -15.15%
  QoQ % -10.42% -5.88% -1.92% 20.93% -12.24% -10.91% -
  Horiz. % 78.18% 87.27% 92.73% 94.55% 78.18% 89.09% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 25/05/16 24/02/16 25/11/15 26/08/15 27/05/15 16/02/15 -
Price 0.4100 0.4900 0.4950 0.6250 0.4500 0.5250 0.5250 -
P/RPS 3.16 0.28 0.80 1.09 0.91 0.34 0.39 303.93%
  QoQ % 1,028.57% -65.00% -26.61% 19.78% 167.65% -12.82% -
  Horiz. % 810.26% 71.79% 205.13% 279.49% 233.33% 87.18% 100.00%
P/EPS -13.57 5.74 5.04 4.32 2.60 4.95 5.96 -
  QoQ % -336.41% 13.89% 16.67% 66.15% -47.47% -16.95% -
  Horiz. % -227.68% 96.31% 84.56% 72.48% 43.62% 83.05% 100.00%
EY -7.37 17.42 19.84 23.17 38.51 20.20 16.79 -
  QoQ % -142.31% -12.20% -14.37% -39.83% 90.64% 20.31% -
  Horiz. % -43.90% 103.75% 118.17% 138.00% 229.36% 120.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.41 0.48 0.47 0.56 0.39 0.54 0.55 -17.80%
  QoQ % -14.58% 2.13% -16.07% 43.59% -27.78% -1.82% -
  Horiz. % 74.55% 87.27% 85.45% 101.82% 70.91% 98.18% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers