[GOB] QoQ Annualized Quarter Result on 31-Dec-2016 [#3]

Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 52.9%
YoY- -117.77%
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 81,774 97,876 246,277 266,720 234,564 235,948 809,910 -78.28%
PBT -26,972 2,984 19,396 4,790 -16,372 -51,144 80,803 -
Tax -1,518 -2,152 -12,198 -15,394 -6,126 -3,808 -41,498 -88.95%
NP -28,490 832 7,198 -10,604 -22,498 -54,952 39,305 -
-
NP to SH -25,964 2,096 7,983 -10,581 -22,464 -54,948 38,810 -
-
Tax Rate - 72.12% 62.89% 321.38% - - 51.36% -
Total Cost 110,264 97,044 239,079 277,324 257,062 290,900 770,605 -72.61%
-
Net Worth 454,676 468,316 468,316 454,676 450,129 450,129 463,769 -1.31%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 454,676 468,316 468,316 454,676 450,129 450,129 463,769 -1.31%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,676 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -34.84% 0.85% 2.92% -3.98% -9.59% -23.29% 4.85% -
ROE -5.71% 0.45% 1.70% -2.33% -4.99% -12.21% 8.37% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.99 21.53 54.17 58.66 51.59 51.89 178.13 -78.28%
EPS -5.72 0.48 1.76 -2.33 -4.94 -12.08 8.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.03 1.03 1.00 0.99 0.99 1.02 -1.31%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 17.99 21.53 54.17 58.66 51.59 51.89 178.13 -78.28%
EPS -5.71 0.46 1.76 -2.33 -4.94 -12.09 8.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.03 1.03 1.00 0.99 0.99 1.02 -1.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.395 0.39 0.45 0.305 0.345 0.425 0.485 -
P/RPS 2.20 1.81 0.83 0.52 0.67 0.82 0.27 304.40%
P/EPS -6.92 84.60 25.63 -13.11 -6.98 -3.52 5.68 -
EY -14.46 1.18 3.90 -7.63 -14.32 -28.44 17.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.44 0.31 0.35 0.43 0.48 -11.43%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 23/08/17 24/05/17 22/02/17 24/11/16 24/08/16 25/05/16 -
Price 0.35 0.38 0.375 0.40 0.31 0.41 0.49 -
P/RPS 1.95 1.77 0.69 0.68 0.60 0.79 0.28 264.25%
P/EPS -6.13 82.43 21.36 -17.19 -6.27 -3.39 5.74 -
EY -16.32 1.21 4.68 -5.82 -15.94 -29.48 17.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.36 0.40 0.31 0.41 0.48 -18.97%

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