Highlights

[GOB] QoQ TTM 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 -     -21.68%    YoY -     88.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 644,872 809,910 415,646 491,272 576,523 445,116 404,344 36.54%
  QoQ % -20.38% 94.86% -15.39% -14.79% 29.52% 10.08% -
  Horiz. % 159.49% 200.30% 102.80% 121.50% 142.58% 110.08% 100.00%
PBT -42,880 80,803 94,286 128,764 160,146 58,812 66,073 -
  QoQ % -153.07% -14.30% -26.78% -19.60% 172.30% -10.99% -
  Horiz. % -64.90% 122.29% 142.70% 194.88% 242.38% 89.01% 100.00%
Tax -10,681 -41,498 -37,416 -44,777 -53,164 -24,880 -24,414 -42.40%
  QoQ % 74.26% -10.91% 16.44% 15.78% -113.68% -1.91% -
  Horiz. % 43.75% 169.98% 153.26% 183.41% 217.76% 101.91% 100.00%
NP -53,561 39,305 56,870 83,987 106,982 33,932 41,659 -
  QoQ % -236.27% -30.89% -32.29% -21.49% 215.28% -18.55% -
  Horiz. % -128.57% 94.35% 136.51% 201.61% 256.80% 81.45% 100.00%
NP to SH -53,727 38,810 54,640 81,220 103,707 30,386 39,949 -
  QoQ % -238.44% -28.97% -32.73% -21.68% 241.30% -23.94% -
  Horiz. % -134.49% 97.15% 136.77% 203.31% 259.60% 76.06% 100.00%
Tax Rate - % 51.36 % 39.68 % 34.77 % 33.20 % 42.30 % 36.95 % -
  QoQ % 0.00% 29.44% 14.12% 4.73% -21.51% 14.48% -
  Horiz. % 0.00% 139.00% 107.39% 94.10% 89.85% 114.48% 100.00%
Total Cost 698,433 770,605 358,776 407,285 469,541 411,184 362,685 54.85%
  QoQ % -9.37% 114.79% -11.91% -13.26% 14.19% 13.37% -
  Horiz. % 192.57% 212.47% 98.92% 112.30% 129.46% 113.37% 100.00%
Net Worth 450,318 463,769 481,663 504,690 518,361 277,913 219,898 61.33%
  QoQ % -2.90% -3.71% -4.56% -2.64% 86.52% 26.38% -
  Horiz. % 204.78% 210.90% 219.04% 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 0 0 0 0 0 0 0 -
  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 450,318 463,769 481,663 504,690 518,361 277,913 219,898 61.33%
  QoQ % -2.90% -3.71% -4.56% -2.64% 86.52% 26.38% -
  Horiz. % 204.78% 210.90% 219.04% 229.51% 235.73% 126.38% 100.00%
NOSH 454,867 454,676 454,399 454,676 454,702 286,509 231,472 56.95%
  QoQ % 0.04% 0.06% -0.06% -0.01% 58.70% 23.78% -
  Horiz. % 196.51% 196.43% 196.31% 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 -8.31 % 4.85 % 13.68 % 17.10 % 18.56 % 7.62 % 10.30 % -
  QoQ % -271.34% -64.55% -20.00% -7.87% 143.57% -26.02% -
  Horiz. % -80.68% 47.09% 132.82% 166.02% 180.19% 73.98% 100.00%
ROE -11.93 % 8.37 % 11.34 % 16.09 % 20.01 % 10.93 % 18.17 % -
  QoQ % -242.53% -26.19% -29.52% -19.59% 83.07% -39.85% -
  Horiz. % -65.66% 46.06% 62.41% 88.55% 110.13% 60.15% 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 141.77 178.13 91.47 108.05 126.79 155.36 174.68 -13.00%
  QoQ % -20.41% 94.74% -15.34% -14.78% -18.39% -11.06% -
  Horiz. % 81.16% 101.98% 52.36% 61.86% 72.58% 88.94% 100.00%
EPS -11.81 8.54 12.02 17.86 22.81 10.61 17.26 -
  QoQ % -238.29% -28.95% -32.70% -21.70% 114.99% -38.53% -
  Horiz. % -68.42% 49.48% 69.64% 103.48% 132.16% 61.47% 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 141.83 178.13 91.42 108.05 126.80 97.90 88.93 36.54%
  QoQ % -20.38% 94.85% -15.39% -14.79% 29.52% 10.09% -
  Horiz. % 159.49% 200.30% 102.80% 121.50% 142.58% 110.09% 100.00%
EPS -11.82 8.54 12.02 17.86 22.81 6.68 8.79 -
  QoQ % -238.41% -28.95% -32.70% -21.70% 241.47% -24.00% -
  Horiz. % -134.47% 97.16% 136.75% 203.19% 259.50% 76.00% 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 0.9904 1.0200 1.0594 1.1100 1.1401 0.6112 0.4836 61.34%
  QoQ % -2.90% -3.72% -4.56% -2.64% 86.53% 26.39% -
  Horiz. % 204.80% 210.92% 219.07% 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 0.30 0.27 0.59 0.54 0.38 0.31 0.30 -
  QoQ % 11.11% -54.24% 9.26% 42.11% 22.58% 3.33% -
  Horiz. % 100.00% 90.00% 196.67% 180.00% 126.67% 103.33% 100.00%
P/EPS -3.60 5.68 4.49 3.25 2.13 4.53 3.01 -
  QoQ % -163.38% 26.50% 38.15% 52.58% -52.98% 50.50% -
  Horiz. % -119.60% 188.70% 149.17% 107.97% 70.76% 150.50% 100.00%
EY -27.79 17.60 22.27 30.80 47.03 22.10 33.19 -
  QoQ % -257.90% -20.97% -27.69% -34.51% 112.81% -33.41% -
  Horiz. % -83.73% 53.03% 67.10% 92.80% 141.70% 66.59% 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 0.29 0.28 0.54 0.58 0.35 0.34 0.30 -2.24%
  QoQ % 3.57% -48.15% -6.90% 65.71% 2.94% 13.33% -
  Horiz. % 96.67% 93.33% 180.00% 193.33% 116.67% 113.33% 100.00%
P/EPS -3.47 5.74 4.12 3.50 1.97 4.95 3.04 -
  QoQ % -160.45% 39.32% 17.71% 77.66% -60.20% 62.83% -
  Horiz. % -114.14% 188.82% 135.53% 115.13% 64.80% 162.83% 100.00%
EY -28.81 17.42 24.29 28.58 50.68 20.20 32.87 -
  QoQ % -265.38% -28.28% -15.01% -43.61% 150.89% -38.55% -
  Horiz. % -87.65% 53.00% 73.90% 86.95% 154.18% 61.45% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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