Highlights

[GOB] YoY Annualized Quarter Result on 2016-09-30 [#2]

Stock [GOB]: GLOBAL ORIENTAL BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2017
Quarter 30-Sep-2016  [#2]
Profit Trend QoQ -     59.12%    YoY -     -117.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 201,034 124,528 81,774 234,564 520,036 427,724 321,444 -7.52%
  YoY % 61.44% 52.28% -65.14% -54.89% 21.58% 33.06% -
  Horiz. % 62.54% 38.74% 25.44% 72.97% 161.78% 133.06% 100.00%
PBT 14,434 -34,658 -26,972 -16,372 192,994 53,090 29,624 -11.29%
  YoY % 141.65% -28.50% -64.74% -108.48% 263.52% 79.21% -
  Horiz. % 48.72% -116.99% -91.05% -55.27% 651.48% 179.21% 100.00%
Tax -1,178 -1,622 -1,518 -6,126 -60,334 -20,540 -7,836 -27.07%
  YoY % 27.37% -6.85% 75.22% 89.85% -193.74% -162.12% -
  Horiz. % 15.03% 20.70% 19.37% 78.18% 769.96% 262.12% 100.00%
NP 13,256 -36,280 -28,490 -22,498 132,660 32,550 21,788 -7.94%
  YoY % 136.54% -27.34% -26.63% -116.96% 307.56% 49.39% -
  Horiz. % 60.84% -166.51% -130.76% -103.26% 608.87% 149.39% 100.00%
NP to SH 14,308 -35,580 -25,964 -22,464 131,670 30,002 21,788 -6.77%
  YoY % 140.21% -37.04% -15.58% -117.06% 338.87% 37.70% -
  Horiz. % 65.67% -163.30% -119.17% -103.10% 604.32% 137.70% 100.00%
Tax Rate 8.16 % - % - % - % 31.26 % 38.69 % 26.45 % -17.79%
  YoY % 0.00% 0.00% 0.00% 0.00% -19.20% 46.28% -
  Horiz. % 30.85% 0.00% 0.00% 0.00% 118.19% 146.28% 100.00%
Total Cost 187,778 160,808 110,264 257,062 387,376 395,174 299,656 -7.49%
  YoY % 16.77% 45.84% -57.11% -33.64% -1.97% 31.88% -
  Horiz. % 62.66% 53.66% 36.80% 85.79% 129.27% 131.88% 100.00%
Net Worth 286,445 372,834 454,676 450,129 504,690 313,657 263,821 1.38%
  YoY % -23.17% -18.00% 1.01% -10.81% 60.91% 18.89% -
  Horiz. % 108.58% 141.32% 172.34% 170.62% 191.30% 118.89% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 286,445 372,834 454,676 450,129 504,690 313,657 263,821 1.38%
  YoY % -23.17% -18.00% 1.01% -10.81% 60.91% 18.89% -
  Horiz. % 108.58% 141.32% 172.34% 170.62% 191.30% 118.89% 100.00%
NOSH 454,676 454,676 454,676 454,676 454,676 227,287 227,432 12.23%
  YoY % 0.00% 0.00% 0.00% 0.00% 100.04% -0.06% -
  Horiz. % 199.92% 199.92% 199.92% 199.92% 199.92% 99.94% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.59 % -29.13 % -34.84 % -9.59 % 25.51 % 7.61 % 6.78 % -0.47%
  YoY % 122.62% 16.39% -263.30% -137.59% 235.22% 12.24% -
  Horiz. % 97.20% -429.65% -513.86% -141.45% 376.25% 112.24% 100.00%
ROE 5.00 % -9.54 % -5.71 % -4.99 % 26.09 % 9.57 % 8.26 % -8.02%
  YoY % 152.41% -67.08% -14.43% -119.13% 172.62% 15.86% -
  Horiz. % 60.53% -115.50% -69.13% -60.41% 315.86% 115.86% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 44.21 27.39 17.99 51.59 114.38 188.19 141.34 -17.60%
  YoY % 61.41% 52.25% -65.13% -54.90% -39.22% 33.15% -
  Horiz. % 31.28% 19.38% 12.73% 36.50% 80.93% 133.15% 100.00%
EPS 3.14 -7.82 -5.72 -4.94 28.96 13.20 9.58 -16.96%
  YoY % 140.15% -36.71% -15.79% -117.06% 119.39% 37.79% -
  Horiz. % 32.78% -81.63% -59.71% -51.57% 302.30% 137.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6300 0.8200 1.0000 0.9900 1.1100 1.3800 1.1600 -9.67%
  YoY % -23.17% -18.00% 1.01% -10.81% -19.57% 18.97% -
  Horiz. % 54.31% 70.69% 86.21% 85.34% 95.69% 118.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 44.21 27.39 17.99 51.59 114.37 94.07 70.70 -7.52%
  YoY % 61.41% 52.25% -65.13% -54.89% 21.58% 33.06% -
  Horiz. % 62.53% 38.74% 25.45% 72.97% 161.77% 133.06% 100.00%
EPS 3.15 -7.83 -5.71 -4.94 28.96 6.60 4.79 -6.74%
  YoY % 140.23% -37.13% -15.59% -117.06% 338.79% 37.79% -
  Horiz. % 65.76% -163.47% -119.21% -103.13% 604.59% 137.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6300 0.8200 1.0000 0.9900 1.1100 0.6898 0.5802 1.38%
  YoY % -23.17% -18.00% 1.01% -10.81% 60.92% 18.89% -
  Horiz. % 108.58% 141.33% 172.35% 170.63% 191.31% 118.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.1800 0.2150 0.3950 0.3450 0.5800 1.0600 0.8150 -
P/RPS 0.41 0.79 2.20 0.67 0.51 0.56 0.58 -5.61%
  YoY % -48.10% -64.09% 228.36% 31.37% -8.93% -3.45% -
  Horiz. % 70.69% 136.21% 379.31% 115.52% 87.93% 96.55% 100.00%
P/EPS 5.72 -2.75 -6.92 -6.98 2.00 8.03 8.51 -6.40%
  YoY % 308.00% 60.26% 0.86% -449.00% -75.09% -5.64% -
  Horiz. % 67.22% -32.31% -81.32% -82.02% 23.50% 94.36% 100.00%
EY 17.48 -36.40 -14.46 -14.32 49.93 12.45 11.75 6.84%
  YoY % 148.02% -151.73% -0.98% -128.68% 301.04% 5.96% -
  Horiz. % 148.77% -309.79% -123.06% -121.87% 424.94% 105.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.29 0.26 0.40 0.35 0.52 0.77 0.70 -13.65%
  YoY % 11.54% -35.00% 14.29% -32.69% -32.47% 10.00% -
  Horiz. % 41.43% 37.14% 57.14% 50.00% 74.29% 110.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 27/11/17 24/11/16 25/11/15 26/11/14 22/11/13 -
Price 0.2400 0.1950 0.3500 0.3100 0.6250 0.8700 0.7750 -
P/RPS 0.54 0.71 1.95 0.60 0.55 0.46 0.55 -0.31%
  YoY % -23.94% -63.59% 225.00% 9.09% 19.57% -16.36% -
  Horiz. % 98.18% 129.09% 354.55% 109.09% 100.00% 83.64% 100.00%
P/EPS 7.63 -2.49 -6.13 -6.27 2.16 6.59 8.09 -0.97%
  YoY % 406.43% 59.38% 2.23% -390.28% -67.22% -18.54% -
  Horiz. % 94.31% -30.78% -75.77% -77.50% 26.70% 81.46% 100.00%
EY 13.11 -40.13 -16.32 -15.94 46.33 15.17 12.36 0.99%
  YoY % 132.67% -145.89% -2.38% -134.41% 205.41% 22.73% -
  Horiz. % 106.07% -324.68% -132.04% -128.96% 374.84% 122.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.24 0.35 0.31 0.56 0.63 0.67 -9.01%
  YoY % 58.33% -31.43% 12.90% -44.64% -11.11% -5.97% -
  Horiz. % 56.72% 35.82% 52.24% 46.27% 83.58% 94.03% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

479  412  514  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.02 
 SAPNRG 0.11+0.01 
 XDL 0.065+0.01 
 JAG 0.095+0.015 
 CAREPLS 1.49+0.30 
 AIRASIA 0.86+0.035 
 K1 0.495+0.05 
 BCMALL 0.29+0.03 
 HLT 0.85+0.155 
 HLT-WA 0.565+0.125 

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