[GOB] QoQ Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 937.32%
YoY- 1338.22%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 809,910 375,601 520,036 896,100 445,116 414,894 427,724 52.99%
PBT 80,803 100,753 192,994 443,588 58,812 53,454 53,090 32.28%
Tax -41,498 -40,681 -60,334 -127,076 -24,880 -23,966 -20,540 59.74%
NP 39,305 60,072 132,660 316,512 33,932 29,488 32,550 13.38%
-
NP to SH 38,810 59,546 131,670 315,200 30,386 27,208 30,002 18.70%
-
Tax Rate 51.36% 40.38% 31.26% 28.65% 42.30% 44.83% 38.69% -
Total Cost 770,605 315,529 387,376 579,588 411,184 385,406 395,174 56.02%
-
Net Worth 463,769 481,956 504,690 518,361 277,913 219,898 313,657 29.75%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 463,769 481,956 504,690 518,361 277,913 219,898 313,657 29.75%
NOSH 454,676 454,676 454,676 454,702 454,676 454,676 227,287 58.69%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.85% 15.99% 25.51% 35.32% 7.62% 7.11% 7.61% -
ROE 8.37% 12.36% 26.09% 60.81% 10.93% 12.37% 9.57% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 178.13 82.61 114.38 197.07 155.36 179.24 188.19 -3.59%
EPS 8.54 13.09 28.96 69.32 10.61 11.76 13.20 -25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.06 1.11 1.14 0.97 0.95 1.38 -18.23%
Adjusted Per Share Value based on latest NOSH - 454,702
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 176.56 81.88 113.37 195.35 97.03 90.45 93.24 52.99%
EPS 8.46 12.98 28.70 68.71 6.62 5.93 6.54 18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.011 1.0507 1.1002 1.13 0.6058 0.4794 0.6838 29.75%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.485 0.54 0.58 0.485 0.48 0.52 1.06 -
P/RPS 0.27 0.65 0.51 0.25 0.31 0.29 0.56 -38.48%
P/EPS 5.68 4.12 2.00 0.70 4.53 4.42 8.03 -20.59%
EY 17.60 24.25 49.93 142.93 22.10 22.60 12.45 25.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.52 0.43 0.49 0.55 0.77 -27.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 25/11/15 26/08/15 27/05/15 16/02/15 26/11/14 -
Price 0.49 0.495 0.625 0.45 0.525 0.525 0.87 -
P/RPS 0.28 0.60 0.55 0.23 0.34 0.29 0.46 -28.15%
P/EPS 5.74 3.78 2.16 0.65 4.95 4.47 6.59 -8.78%
EY 17.42 26.46 46.33 154.04 20.20 22.39 15.17 9.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.56 0.39 0.54 0.55 0.63 -16.56%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment