Highlights

[GOB] YoY 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 -     -10.18%    YoY -     30.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 34,409 16,418 58,295 35,993 121,244 86,550 67,654 -10.65%
  YoY % 109.58% -71.84% 61.96% -70.31% 40.09% 27.93% -
  Horiz. % 50.86% 24.27% 86.17% 53.20% 179.21% 127.93% 100.00%
PBT -9,152 -14,232 4,600 -14,400 16,982 9,999 7,525 -
  YoY % 35.69% -409.39% 131.94% -184.80% 69.84% 32.88% -
  Horiz. % -121.62% -189.13% 61.13% -191.36% 225.67% 132.88% 100.00%
Tax -343 -221 -2,111 1,602 -6,785 -2,345 -2,607 -28.67%
  YoY % -55.20% 89.53% -231.77% 123.61% -189.34% 10.05% -
  Horiz. % 13.16% 8.48% 80.97% -61.45% 260.26% 89.95% 100.00%
NP -9,495 -14,453 2,489 -12,798 10,197 7,654 4,918 -
  YoY % 34.30% -680.67% 119.45% -225.51% 33.22% 55.63% -
  Horiz. % -193.07% -293.88% 50.61% -260.23% 207.34% 155.63% 100.00%
NP to SH -9,326 -13,506 2,505 -12,965 9,522 7,654 4,918 -
  YoY % 30.95% -639.16% 119.32% -236.16% 24.41% 55.63% -
  Horiz. % -189.63% -274.62% 50.94% -263.62% 193.62% 155.63% 100.00%
Tax Rate - % - % 45.89 % - % 39.95 % 23.45 % 34.64 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 70.36% -32.30% -
  Horiz. % 0.00% 0.00% 132.48% 0.00% 115.33% 67.70% 100.00%
Total Cost 43,904 30,871 55,806 48,791 111,047 78,896 62,736 -5.77%
  YoY % 42.22% -44.68% 14.38% -56.06% 40.75% 25.76% -
  Horiz. % 69.98% 49.21% 88.95% 77.77% 177.01% 125.76% 100.00%
Net Worth 372,834 454,676 450,129 504,690 313,612 263,461 227,685 8.56%
  YoY % -18.00% 1.01% -10.81% 60.93% 19.04% 15.71% -
  Horiz. % 163.75% 199.70% 197.70% 221.66% 137.74% 115.71% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 372,834 454,676 450,129 504,690 313,612 263,461 227,685 8.56%
  YoY % -18.00% 1.01% -10.81% 60.93% 19.04% 15.71% -
  Horiz. % 163.75% 199.70% 197.70% 221.66% 137.74% 115.71% 100.00%
NOSH 454,676 454,676 454,676 454,676 227,255 227,121 227,685 12.21%
  YoY % 0.00% 0.00% 0.00% 100.07% 0.06% -0.25% -
  Horiz. % 199.70% 199.70% 199.70% 199.70% 99.81% 99.75% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -27.59 % -88.03 % 4.27 % -35.56 % 8.41 % 8.84 % 7.27 % -
  YoY % 68.66% -2,161.59% 112.01% -522.83% -4.86% 21.60% -
  Horiz. % -379.50% -1,210.87% 58.73% -489.13% 115.68% 121.60% 100.00%
ROE -2.50 % -2.97 % 0.56 % -2.57 % 3.04 % 2.91 % 2.16 % -
  YoY % 15.82% -630.36% 121.79% -184.54% 4.47% 34.72% -
  Horiz. % -115.74% -137.50% 25.93% -118.98% 140.74% 134.72% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.57 3.61 12.82 7.92 53.35 38.11 29.71 -20.37%
  YoY % 109.70% -71.84% 61.87% -85.15% 39.99% 28.27% -
  Horiz. % 25.48% 12.15% 43.15% 26.66% 179.57% 128.27% 100.00%
EPS -2.05 -2.97 0.55 -2.85 4.19 3.37 2.16 -
  YoY % 30.98% -640.00% 119.30% -168.02% 24.33% 56.02% -
  Horiz. % -94.91% -137.50% 25.46% -131.94% 193.98% 156.02% 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 0.8200 1.0000 0.9900 1.1100 1.3800 1.1600 1.0000 -3.25%
  YoY % -18.00% 1.01% -10.81% -19.57% 18.97% 16.00% -
  Horiz. % 82.00% 100.00% 99.00% 111.00% 138.00% 116.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 7.57 3.61 12.82 7.92 26.67 19.04 14.88 -10.65%
  YoY % 109.70% -71.84% 61.87% -70.30% 40.07% 27.96% -
  Horiz. % 50.87% 24.26% 86.16% 53.23% 179.23% 127.96% 100.00%
EPS -2.05 -2.97 0.55 -2.85 2.09 1.68 1.08 -
  YoY % 30.98% -640.00% 119.30% -236.36% 24.40% 55.56% -
  Horiz. % -189.81% -275.00% 50.93% -263.89% 193.52% 155.56% 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 0.8200 1.0000 0.9900 1.1100 0.6897 0.5794 0.5008 8.56%
  YoY % -18.00% 1.01% -10.81% 60.94% 19.04% 15.69% -
  Horiz. % 163.74% 199.68% 197.68% 221.65% 137.72% 115.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2150 0.3950 0.3450 0.5800 1.0600 0.8150 0.5100 -
P/RPS 2.84 10.94 2.69 7.33 1.99 2.14 1.72 8.71%
  YoY % -74.04% 306.69% -63.30% 268.34% -7.01% 24.42% -
  Horiz. % 165.12% 636.05% 156.40% 426.16% 115.70% 124.42% 100.00%
P/EPS -10.48 -13.30 62.62 -20.34 25.30 24.18 23.61 -
  YoY % 21.20% -121.24% 407.87% -180.40% 4.63% 2.41% -
  Horiz. % -44.39% -56.33% 265.23% -86.15% 107.16% 102.41% 100.00%
EY -9.54 -7.52 1.60 -4.92 3.95 4.13 4.24 -
  YoY % -26.86% -570.00% 132.52% -224.56% -4.36% -2.59% -
  Horiz. % -225.00% -177.36% 37.74% -116.04% 93.16% 97.41% 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 0.26 0.40 0.35 0.52 0.77 0.70 0.51 -10.62%
  YoY % -35.00% 14.29% -32.69% -32.47% 10.00% 37.25% -
  Horiz. % 50.98% 78.43% 68.63% 101.96% 150.98% 137.25% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 27/11/17 24/11/16 25/11/15 26/11/14 22/11/13 21/11/12 -
Price 0.1950 0.3500 0.3100 0.6250 0.8700 0.7750 0.5000 -
P/RPS 2.58 9.69 2.42 7.90 1.63 2.03 1.68 7.41%
  YoY % -73.37% 300.41% -69.37% 384.66% -19.70% 20.83% -
  Horiz. % 153.57% 576.79% 144.05% 470.24% 97.02% 120.83% 100.00%
P/EPS -9.51 -11.78 56.27 -21.92 20.76 23.00 23.15 -
  YoY % 19.27% -120.93% 356.71% -205.59% -9.74% -0.65% -
  Horiz. % -41.08% -50.89% 243.07% -94.69% 89.68% 99.35% 100.00%
EY -10.52 -8.49 1.78 -4.56 4.82 4.35 4.32 -
  YoY % -23.91% -576.97% 139.04% -194.61% 10.80% 0.69% -
  Horiz. % -243.52% -196.53% 41.20% -105.56% 111.57% 100.69% 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 0.24 0.35 0.31 0.56 0.63 0.67 0.50 -11.51%
  YoY % -31.43% 12.90% -44.64% -11.11% -5.97% 34.00% -
  Horiz. % 48.00% 70.00% 62.00% 112.00% 126.00% 134.00% 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.
 


 

1910 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.750.00 
 KOTRA 1.700.00 
 UCREST 0.2550.00 
 PINEAPP 0.320.00 
 PUC 0.0950.00 
 WILLOW 0.440.00 
 IRIS 0.1450.00 
 BTECH 0.360.00 
 3A 0.950.00 
 M3TECH 0.050.00 
Partners & Brokers