[GOB] QoQ Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 19.22%
YoY- 437.17%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 456,004 421,320 444,209 345,882 333,752 418,971 409,244 7.50%
PBT 33,088 15,352 12,941 6,954 6,252 15,708 11,236 105.85%
Tax -11,908 -2,438 -4,629 -2,524 -2,832 -5,106 -4,824 82.95%
NP 21,180 12,914 8,312 4,430 3,420 10,602 6,412 122.28%
-
NP to SH 23,896 15,068 10,045 6,042 5,068 13,905 9,777 81.74%
-
Tax Rate 35.99% 15.88% 35.77% 36.30% 45.30% 32.51% 42.93% -
Total Cost 434,824 408,406 435,897 341,452 330,332 408,369 402,832 5.24%
-
Net Worth 263,712 254,618 272,806 268,259 268,259 268,259 259,165 1.16%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 263,712 254,618 272,806 268,259 268,259 268,259 259,165 1.16%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,676 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.64% 3.07% 1.87% 1.28% 1.02% 2.53% 1.57% -
ROE 9.06% 5.92% 3.68% 2.25% 1.89% 5.18% 3.77% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 100.29 92.66 97.70 76.07 73.40 92.15 90.01 7.49%
EPS 5.24 3.31 2.21 1.32 1.12 3.06 2.15 81.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.56 0.60 0.59 0.59 0.59 0.57 1.16%
Adjusted Per Share Value based on latest NOSH - 454,676
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 99.41 91.85 96.84 75.40 72.76 91.34 89.21 7.50%
EPS 5.21 3.28 2.19 1.32 1.10 3.03 2.13 81.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5749 0.5551 0.5947 0.5848 0.5848 0.5848 0.565 1.16%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.31 0.20 0.225 0.295 0.355 0.34 0.48 -
P/RPS 0.31 0.22 0.23 0.39 0.48 0.37 0.53 -30.12%
P/EPS 5.90 6.03 10.18 22.20 31.85 11.12 22.32 -58.91%
EY 16.95 16.57 9.82 4.50 3.14 8.99 4.48 143.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.36 0.37 0.50 0.60 0.58 0.84 -26.49%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 23/02/22 25/11/21 29/09/21 28/05/21 25/02/21 -
Price 0.35 0.30 0.215 0.265 0.295 0.275 0.365 -
P/RPS 0.35 0.32 0.22 0.35 0.40 0.30 0.41 -10.03%
P/EPS 6.66 9.05 9.73 19.94 26.47 8.99 16.97 -46.48%
EY 15.02 11.05 10.28 5.01 3.78 11.12 5.89 86.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.54 0.36 0.45 0.50 0.47 0.64 -4.22%

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