[GOB] QoQ Cumulative 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- 29.34%
YoY- -117.77%
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 40,887 24,469 246,277 200,040 117,282 58,987 809,910 -86.31%
PBT -13,486 746 19,396 3,593 -8,186 -12,786 80,803 -
Tax -759 -538 -12,198 -11,546 -3,063 -952 -41,498 -93.04%
NP -14,245 208 7,198 -7,953 -11,249 -13,738 39,305 -
-
NP to SH -12,982 524 7,983 -7,936 -11,232 -13,737 38,810 -
-
Tax Rate - 72.12% 62.89% 321.35% - - 51.36% -
Total Cost 55,132 24,261 239,079 207,993 128,531 72,725 770,605 -82.73%
-
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 -2.86% 0.11% 1.70% -1.75% -2.50% -3.05% 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 8.99 5.38 54.17 44.00 25.79 12.97 178.13 -86.31%
EPS -2.86 0.12 1.76 -1.75 -2.47 -3.02 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 8.91 5.33 53.69 43.61 25.57 12.86 176.56 -86.31%
EPS -2.83 0.11 1.74 -1.73 -2.45 -2.99 8.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9912 1.0209 1.0209 0.9912 0.9813 0.9813 1.011 -1.30%
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 4.39 7.25 0.83 0.69 1.34 3.28 0.27 540.71%
P/EPS -13.83 338.40 25.63 -17.47 -13.97 -14.07 5.68 -
EY -7.23 0.30 3.90 -5.72 -7.16 -7.11 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 3.89 7.06 0.69 0.91 1.20 3.16 0.28 476.98%
P/EPS -12.26 329.73 21.36 -22.92 -12.55 -13.57 5.74 -
EY -8.16 0.30 4.68 -4.36 -7.97 -7.37 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