Highlights

[GOB] YoY 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?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 116,653 169,882 667,174 491,272 405,242 304,367 250,529 -11.96%
  YoY % -31.33% -74.54% 35.81% 21.23% 33.14% 21.49% -
  Horiz. % 46.56% 67.81% 266.31% 196.09% 161.75% 121.49% 100.00%
PBT -95,490 14,230 -23,880 128,764 65,961 47,169 18,858 -
  YoY % -771.05% 159.59% -118.55% 95.21% 39.84% 150.13% -
  Horiz. % -506.36% 75.46% -126.63% 682.81% 349.78% 250.13% 100.00%
Tax -6,679 -9,911 -14,394 -44,777 -21,540 -12,922 -1,801 24.40%
  YoY % 32.61% 31.14% 67.85% -107.88% -66.69% -617.49% -
  Horiz. % 370.85% 550.31% 799.22% 2,486.23% 1,196.00% 717.49% 100.00%
NP -102,169 4,319 -38,274 83,987 44,421 34,247 17,057 -
  YoY % -2,465.57% 111.28% -145.57% 89.07% 29.71% 100.78% -
  Horiz. % -598.99% 25.32% -224.39% 492.39% 260.43% 200.78% 100.00%
NP to SH -98,369 5,628 -38,257 81,220 43,147 34,247 17,057 -
  YoY % -1,847.85% 114.71% -147.10% 88.24% 25.99% 100.78% -
  Horiz. % -576.71% 33.00% -224.29% 476.17% 252.96% 200.78% 100.00%
Tax Rate - % 69.65 % - % 34.77 % 32.66 % 27.40 % 9.55 % -
  YoY % 0.00% 0.00% 0.00% 6.46% 19.20% 186.91% -
  Horiz. % 0.00% 729.32% 0.00% 364.08% 341.99% 286.91% 100.00%
Total Cost 218,822 165,563 705,448 407,285 360,821 270,120 233,472 -1.07%
  YoY % 32.17% -76.53% 73.21% 12.88% 33.58% 15.70% -
  Horiz. % 93.73% 70.91% 302.16% 174.45% 154.55% 115.70% 100.00%
Net Worth 372,834 454,676 450,899 504,690 313,612 263,461 227,685 8.56%
  YoY % -18.00% 0.84% -10.66% 60.93% 19.04% 15.71% -
  Horiz. % 163.75% 199.70% 198.04% 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 0 0 0 0 0 0 0 -
  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 372,834 454,676 450,899 504,690 313,612 263,461 227,685 8.56%
  YoY % -18.00% 0.84% -10.66% 60.93% 19.04% 15.71% -
  Horiz. % 163.75% 199.70% 198.04% 221.66% 137.74% 115.71% 100.00%
NOSH 454,676 454,676 455,454 454,676 227,255 227,121 227,685 12.21%
  YoY % 0.00% -0.17% 0.17% 100.07% 0.06% -0.25% -
  Horiz. % 199.70% 199.70% 200.04% 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 -87.58 % 2.54 % -5.74 % 17.10 % 10.96 % 11.25 % 6.81 % -
  YoY % -3,548.03% 144.25% -133.57% 56.02% -2.58% 65.20% -
  Horiz. % -1,286.05% 37.30% -84.29% 251.10% 160.94% 165.20% 100.00%
ROE -26.38 % 1.24 % -8.48 % 16.09 % 13.76 % 13.00 % 7.49 % -
  YoY % -2,227.42% 114.62% -152.70% 16.93% 5.85% 73.56% -
  Horiz. % -352.20% 16.56% -113.22% 214.82% 183.71% 173.56% 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 25.66 37.36 146.49 108.05 178.32 134.01 110.03 -21.54%
  YoY % -31.32% -74.50% 35.58% -39.41% 33.06% 21.79% -
  Horiz. % 23.32% 33.95% 133.14% 98.20% 162.06% 121.79% 100.00%
EPS -21.63 1.24 -8.40 17.86 18.99 15.08 7.49 -
  YoY % -1,844.35% 114.76% -147.03% -5.95% 25.93% 101.34% -
  Horiz. % -288.79% 16.56% -112.15% 238.45% 253.54% 201.34% 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 25.66 37.36 146.74 108.05 89.13 66.94 55.10 -11.95%
  YoY % -31.32% -74.54% 35.81% 21.23% 33.15% 21.49% -
  Horiz. % 46.57% 67.80% 266.32% 196.10% 161.76% 121.49% 100.00%
EPS -21.63 1.24 -8.41 17.86 9.49 7.53 3.75 -
  YoY % -1,844.35% 114.74% -147.09% 88.20% 26.03% 100.80% -
  Horiz. % -576.80% 33.07% -224.27% 476.27% 253.07% 200.80% 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 0.9917 1.1100 0.6897 0.5794 0.5008 8.56%
  YoY % -18.00% 0.84% -10.66% 60.94% 19.04% 15.69% -
  Horiz. % 163.74% 199.68% 198.02% 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 0.84 1.06 0.24 0.54 0.59 0.61 0.46 10.55%
  YoY % -20.75% 341.67% -55.56% -8.47% -3.28% 32.61% -
  Horiz. % 182.61% 230.43% 52.17% 117.39% 128.26% 132.61% 100.00%
P/EPS -0.99 31.91 -4.11 3.25 5.58 5.40 6.81 -
  YoY % -103.10% 876.40% -226.46% -41.76% 3.33% -20.70% -
  Horiz. % -14.54% 468.58% -60.35% 47.72% 81.94% 79.30% 100.00%
EY -100.63 3.13 -24.35 30.80 17.91 18.50 14.69 -
  YoY % -3,315.02% 112.85% -179.06% 71.97% -3.19% 25.94% -
  Horiz. % -685.02% 21.31% -165.76% 209.67% 121.92% 125.94% 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 0.76 0.94 0.21 0.58 0.49 0.58 0.45 9.12%
  YoY % -19.15% 347.62% -63.79% 18.37% -15.52% 28.89% -
  Horiz. % 168.89% 208.89% 46.67% 128.89% 108.89% 128.89% 100.00%
P/EPS -0.90 28.28 -3.69 3.50 4.58 5.14 6.67 -
  YoY % -103.18% 866.40% -205.43% -23.58% -10.89% -22.94% -
  Horiz. % -13.49% 423.99% -55.32% 52.47% 68.67% 77.06% 100.00%
EY -110.95 3.54 -27.10 28.58 21.82 19.46 14.98 -
  YoY % -3,234.18% 113.06% -194.82% 30.98% 12.13% 29.91% -
  Horiz. % -740.65% 23.63% -180.91% 190.79% 145.66% 129.91% 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.
 


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
 
 

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