Highlights

[GOB] QoQ Quarter Result on 2018-09-30 [#2]

Stock [GOB]: GLOBAL ORIENTAL BHD
Announcement Date 28-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -10.18%    YoY -     30.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 41,925 34,409 27,855 36,859 17,530 16,418 24,469 43.05%
  QoQ % 21.84% 23.53% -24.43% 110.26% 6.77% -32.90% -
  Horiz. % 171.34% 140.62% 113.84% 150.64% 71.64% 67.10% 100.00%
PBT -19,517 -9,152 -8,177 -65,459 -12,702 -14,232 746 -
  QoQ % -113.25% -11.92% 87.51% -415.34% 10.75% -2,007.77% -
  Horiz. % -2,616.22% -1,226.81% -1,096.11% -8,774.67% -1,702.68% -1,907.77% 100.00%
Tax -465 -343 -468 -3,963 -1,905 -221 -538 -9.24%
  QoQ % -35.57% 26.71% 88.19% -108.03% -761.99% 58.92% -
  Horiz. % 86.43% 63.75% 86.99% 736.62% 354.09% 41.08% 100.00%
NP -19,982 -9,495 -8,645 -69,422 -14,607 -14,453 208 -
  QoQ % -110.45% -9.83% 87.55% -375.27% -1.07% -7,048.56% -
  Horiz. % -9,606.73% -4,564.90% -4,156.25% -33,375.96% -7,022.60% -6,948.56% 100.00%
NP to SH -19,793 -9,326 -8,464 -67,479 -13,100 -13,506 524 -
  QoQ % -112.23% -10.18% 87.46% -415.11% 3.01% -2,677.48% -
  Horiz. % -3,777.29% -1,779.77% -1,615.27% -12,877.67% -2,500.00% -2,577.48% 100.00%
Tax Rate - % - % - % - % - % - % 72.12 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 61,907 43,904 36,500 106,281 32,137 30,871 24,261 86.41%
  QoQ % 41.01% 20.28% -65.66% 230.71% 4.10% 27.25% -
  Horiz. % 255.17% 180.97% 150.45% 438.07% 132.46% 127.25% 100.00%
Net Worth 350,100 372,834 381,927 372,834 441,035 454,676 468,316 -17.59%
  QoQ % -6.10% -2.38% 2.44% -15.46% -3.00% -2.91% -
  Horiz. % 74.76% 79.61% 81.55% 79.61% 94.17% 97.09% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 350,100 372,834 381,927 372,834 441,035 454,676 468,316 -17.59%
  QoQ % -6.10% -2.38% 2.44% -15.46% -3.00% -2.91% -
  Horiz. % 74.76% 79.61% 81.55% 79.61% 94.17% 97.09% 100.00%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,676 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -47.66 % -27.59 % -31.04 % -188.34 % -83.33 % -88.03 % 0.85 % -
  QoQ % -72.74% 11.11% 83.52% -126.02% 5.34% -10,456.47% -
  Horiz. % -5,607.06% -3,245.88% -3,651.76% -22,157.65% -9,803.53% -10,356.47% 100.00%
ROE -5.65 % -2.50 % -2.22 % -18.10 % -2.97 % -2.97 % 0.11 % -
  QoQ % -126.00% -12.61% 87.73% -509.43% 0.00% -2,800.00% -
  Horiz. % -5,136.36% -2,272.73% -2,018.18% -16,454.54% -2,700.00% -2,700.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.22 7.57 6.13 8.11 3.86 3.61 5.38 43.07%
  QoQ % 21.80% 23.49% -24.41% 110.10% 6.93% -32.90% -
  Horiz. % 171.38% 140.71% 113.94% 150.74% 71.75% 67.10% 100.00%
EPS -4.35 -2.05 -1.86 -14.84 -2.88 -2.97 0.12 -
  QoQ % -112.20% -10.22% 87.47% -415.28% 3.03% -2,575.00% -
  Horiz. % -3,625.00% -1,708.33% -1,550.00% -12,366.67% -2,400.00% -2,475.00% 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 0.7700 0.8200 0.8400 0.8200 0.9700 1.0000 1.0300 -17.59%
  QoQ % -6.10% -2.38% 2.44% -15.46% -3.00% -2.91% -
  Horiz. % 74.76% 79.61% 81.55% 79.61% 94.17% 97.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 454,676
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 9.22 7.57 6.13 8.11 3.86 3.61 5.38 43.07%
  QoQ % 21.80% 23.49% -24.41% 110.10% 6.93% -32.90% -
  Horiz. % 171.38% 140.71% 113.94% 150.74% 71.75% 67.10% 100.00%
EPS -4.35 -2.05 -1.86 -14.84 -2.88 -2.97 0.12 -
  QoQ % -112.20% -10.22% 87.47% -415.28% 3.03% -2,575.00% -
  Horiz. % -3,625.00% -1,708.33% -1,550.00% -12,366.67% -2,400.00% -2,475.00% 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 0.7700 0.8200 0.8400 0.8200 0.9700 1.0000 1.0300 -17.59%
  QoQ % -6.10% -2.38% 2.44% -15.46% -3.00% -2.91% -
  Horiz. % 74.76% 79.61% 81.55% 79.61% 94.17% 97.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1800 0.2150 0.2450 0.2850 0.3250 0.3950 0.3900 -
P/RPS 1.95 2.84 4.00 3.52 8.43 10.94 7.25 -58.23%
  QoQ % -31.34% -29.00% 13.64% -58.24% -22.94% 50.90% -
  Horiz. % 26.90% 39.17% 55.17% 48.55% 116.28% 150.90% 100.00%
P/EPS -4.13 -10.48 -13.16 -1.92 -11.28 -13.30 338.40 -
  QoQ % 60.59% 20.36% -585.42% 82.98% 15.19% -103.93% -
  Horiz. % -1.22% -3.10% -3.89% -0.57% -3.33% -3.93% 100.00%
EY -24.18 -9.54 -7.60 -52.07 -8.87 -7.52 0.30 -
  QoQ % -153.46% -25.53% 85.40% -487.03% -17.95% -2,606.67% -
  Horiz. % -8,060.00% -3,180.00% -2,533.33% -17,356.67% -2,956.67% -2,506.67% 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 0.23 0.26 0.29 0.35 0.34 0.40 0.38 -28.38%
  QoQ % -11.54% -10.34% -17.14% 2.94% -15.00% 5.26% -
  Horiz. % 60.53% 68.42% 76.32% 92.11% 89.47% 105.26% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 28/11/18 29/08/18 31/05/18 13/02/18 27/11/17 23/08/17 -
Price 0.1750 0.1950 0.2300 0.2500 0.3150 0.3500 0.3800 -
P/RPS 1.90 2.58 3.75 3.08 8.17 9.69 7.06 -58.22%
  QoQ % -26.36% -31.20% 21.75% -62.30% -15.69% 37.25% -
  Horiz. % 26.91% 36.54% 53.12% 43.63% 115.72% 137.25% 100.00%
P/EPS -4.02 -9.51 -12.36 -1.68 -10.93 -11.78 329.73 -
  QoQ % 57.73% 23.06% -635.71% 84.63% 7.22% -103.57% -
  Horiz. % -1.22% -2.88% -3.75% -0.51% -3.31% -3.57% 100.00%
EY -24.88 -10.52 -8.09 -59.36 -9.15 -8.49 0.30 -
  QoQ % -136.50% -30.04% 86.37% -548.74% -7.77% -2,930.00% -
  Horiz. % -8,293.33% -3,506.67% -2,696.67% -19,786.67% -3,050.00% -2,830.00% 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 0.23 0.24 0.27 0.30 0.32 0.35 0.37 -27.10%
  QoQ % -4.17% -11.11% -10.00% -6.25% -8.57% -5.41% -
  Horiz. % 62.16% 64.86% 72.97% 81.08% 86.49% 94.59% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers