Highlights

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

Stock [GOB]: GLOBAL ORIENTAL BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     -110.18%    YoY -     -37.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 148,448 100,517 62,264 40,887 117,282 260,018 213,862 -5.90%
  YoY % 47.68% 61.44% 52.28% -65.14% -54.89% 21.58% -
  Horiz. % 69.41% 47.00% 29.11% 19.12% 54.84% 121.58% 100.00%
PBT -1,663 7,217 -17,329 -13,486 -8,186 96,497 26,545 -
  YoY % -123.04% 141.65% -28.50% -64.74% -108.48% 263.52% -
  Horiz. % -6.26% 27.19% -65.28% -50.80% -30.84% 363.52% 100.00%
Tax -449 -589 -811 -759 -3,063 -30,167 -10,270 -40.62%
  YoY % 23.77% 27.37% -6.85% 75.22% 89.85% -193.74% -
  Horiz. % 4.37% 5.74% 7.90% 7.39% 29.82% 293.74% 100.00%
NP -2,112 6,628 -18,140 -14,245 -11,249 66,330 16,275 -
  YoY % -131.86% 136.54% -27.34% -26.63% -116.96% 307.56% -
  Horiz. % -12.98% 40.73% -111.46% -87.53% -69.12% 407.56% 100.00%
NP to SH -896 7,154 -17,790 -12,982 -11,232 65,835 15,001 -
  YoY % -112.52% 140.21% -37.04% -15.58% -117.06% 338.87% -
  Horiz. % -5.97% 47.69% -118.59% -86.54% -74.88% 438.87% 100.00%
Tax Rate - % 8.16 % - % - % - % 31.26 % 38.69 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -19.20% -
  Horiz. % 0.00% 21.09% 0.00% 0.00% 0.00% 80.80% 100.00%
Total Cost 150,560 93,889 80,404 55,132 128,531 193,688 197,587 -4.43%
  YoY % 60.36% 16.77% 45.84% -57.11% -33.64% -1.97% -
  Horiz. % 76.20% 47.52% 40.69% 27.90% 65.05% 98.03% 100.00%
Net Worth 254,618 286,445 372,834 454,676 450,129 504,690 313,657 -3.41%
  YoY % -11.11% -23.17% -18.00% 1.01% -10.81% 60.91% -
  Horiz. % 81.18% 91.32% 118.87% 144.96% 143.51% 160.91% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 254,618 286,445 372,834 454,676 450,129 504,690 313,657 -3.41%
  YoY % -11.11% -23.17% -18.00% 1.01% -10.81% 60.91% -
  Horiz. % 81.18% 91.32% 118.87% 144.96% 143.51% 160.91% 100.00%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 227,287 12.24%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.04% -
  Horiz. % 200.04% 200.04% 200.04% 200.04% 200.04% 200.04% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin -1.42 % 6.59 % -29.13 % -34.84 % -9.59 % 25.51 % 7.61 % -
  YoY % -121.55% 122.62% 16.39% -263.30% -137.59% 235.22% -
  Horiz. % -18.66% 86.60% -382.79% -457.82% -126.02% 335.22% 100.00%
ROE -0.35 % 2.50 % -4.77 % -2.86 % -2.50 % 13.04 % 4.78 % -
  YoY % -114.00% 152.41% -66.78% -14.40% -119.17% 172.80% -
  Horiz. % -7.32% 52.30% -99.79% -59.83% -52.30% 272.80% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 32.65 22.11 13.69 8.99 25.79 57.19 94.09 -16.16%
  YoY % 47.67% 61.50% 52.28% -65.14% -54.90% -39.22% -
  Horiz. % 34.70% 23.50% 14.55% 9.55% 27.41% 60.78% 100.00%
EPS -0.20 1.57 -3.91 -2.86 -2.47 14.48 6.60 -
  YoY % -112.74% 140.15% -36.71% -15.79% -117.06% 119.39% -
  Horiz. % -3.03% 23.79% -59.24% -43.33% -37.42% 219.39% 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 0.5600 0.6300 0.8200 1.0000 0.9900 1.1100 1.3800 -13.94%
  YoY % -11.11% -23.17% -18.00% 1.01% -10.81% -19.57% -
  Horiz. % 40.58% 45.65% 59.42% 72.46% 71.74% 80.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 32.65 22.11 13.69 8.99 25.79 57.19 47.04 -5.90%
  YoY % 47.67% 61.50% 52.28% -65.14% -54.90% 21.58% -
  Horiz. % 69.41% 47.00% 29.10% 19.11% 54.83% 121.58% 100.00%
EPS -0.20 1.57 -3.91 -2.86 -2.47 14.48 3.30 -
  YoY % -112.74% 140.15% -36.71% -15.79% -117.06% 338.79% -
  Horiz. % -6.06% 47.58% -118.48% -86.67% -74.85% 438.79% 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 0.5600 0.6300 0.8200 1.0000 0.9900 1.1100 0.6898 -3.41%
  YoY % -11.11% -23.17% -18.00% 1.01% -10.81% 60.92% -
  Horiz. % 81.18% 91.33% 118.88% 144.97% 143.52% 160.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.4200 0.1800 0.2150 0.3950 0.3450 0.5800 1.0600 -
P/RPS 1.29 0.81 1.57 4.39 1.34 1.01 1.13 2.23%
  YoY % 59.26% -48.41% -64.24% 227.61% 32.67% -10.62% -
  Horiz. % 114.16% 71.68% 138.94% 388.50% 118.58% 89.38% 100.00%
P/EPS -213.13 11.44 -5.49 -13.83 -13.97 4.01 16.06 -
  YoY % -1,963.02% 308.38% 60.30% 1.00% -448.38% -75.03% -
  Horiz. % -1,327.09% 71.23% -34.18% -86.11% -86.99% 24.97% 100.00%
EY -0.47 8.74 -18.20 -7.23 -7.16 24.96 6.23 -
  YoY % -105.38% 148.02% -151.73% -0.98% -128.69% 300.64% -
  Horiz. % -7.54% 140.29% -292.13% -116.05% -114.93% 400.64% 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 0.75 0.29 0.26 0.40 0.35 0.52 0.77 -0.44%
  YoY % 158.62% 11.54% -35.00% 14.29% -32.69% -32.47% -
  Horiz. % 97.40% 37.66% 33.77% 51.95% 45.45% 67.53% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 26/11/19 28/11/18 27/11/17 24/11/16 25/11/15 26/11/14 -
Price 0.4150 0.2400 0.1950 0.3500 0.3100 0.6250 0.8700 -
P/RPS 1.27 1.09 1.42 3.89 1.20 1.09 0.92 5.52%
  YoY % 16.51% -23.24% -63.50% 224.17% 10.09% 18.48% -
  Horiz. % 138.04% 118.48% 154.35% 422.83% 130.43% 118.48% 100.00%
P/EPS -210.59 15.25 -4.98 -12.26 -12.55 4.32 13.18 -
  YoY % -1,480.92% 406.22% 59.38% 2.31% -390.51% -67.22% -
  Horiz. % -1,597.80% 115.71% -37.78% -93.02% -95.22% 32.78% 100.00%
EY -0.47 6.56 -20.07 -8.16 -7.97 23.17 7.59 -
  YoY % -107.16% 132.69% -145.96% -2.38% -134.40% 205.27% -
  Horiz. % -6.19% 86.43% -264.43% -107.51% -105.01% 305.27% 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 0.74 0.38 0.24 0.35 0.31 0.56 0.63 2.72%
  YoY % 94.74% 58.33% -31.43% 12.90% -44.64% -11.11% -
  Horiz. % 117.46% 60.32% 38.10% 55.56% 49.21% 88.89% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
2. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
3. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
4. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
5. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
6. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
7. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
8. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
PARTNERS & BROKERS