[GOB] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 48.91%
YoY- -22.17%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 281,701 260,018 224,025 445,116 311,171 213,862 92,618 109.49%
PBT 75,565 96,497 110,897 58,812 40,091 26,545 9,563 295.22%
Tax -30,511 -30,167 -31,769 -24,880 -17,975 -10,270 -3,485 323.10%
NP 45,054 66,330 79,128 33,932 22,116 16,275 6,078 278.78%
-
NP to SH 44,660 65,835 78,800 30,386 20,406 15,001 5,479 303.47%
-
Tax Rate 40.38% 31.26% 28.65% 42.30% 44.84% 38.69% 36.44% -
Total Cost 236,647 193,688 144,897 411,184 289,055 197,587 86,540 95.19%
-
Net Worth 481,956 504,690 518,361 277,913 219,898 313,657 297,821 37.71%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 481,956 504,690 518,361 277,913 219,898 313,657 297,821 37.71%
NOSH 454,676 454,676 454,702 454,676 454,676 227,287 227,344 58.53%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.99% 25.51% 35.32% 7.62% 7.11% 7.61% 6.56% -
ROE 9.27% 13.04% 15.20% 10.93% 9.28% 4.78% 1.84% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 61.96 57.19 49.27 155.36 134.43 94.09 40.74 32.14%
EPS 9.82 14.48 17.33 10.61 8.82 6.60 2.41 154.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.11 1.14 0.97 0.95 1.38 1.31 -13.13%
Adjusted Per Share Value based on latest NOSH - 454,676
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 61.96 57.19 49.27 97.90 68.44 47.04 20.37 109.50%
EPS 9.82 14.48 17.33 6.68 4.49 3.30 1.21 302.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.11 1.1401 0.6112 0.4836 0.6898 0.655 37.71%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.54 0.58 0.485 0.48 0.52 1.06 0.985 -
P/RPS 0.87 1.01 0.98 0.31 0.39 1.13 2.42 -49.34%
P/EPS 5.50 4.01 2.80 4.53 5.90 16.06 40.87 -73.64%
EY 18.19 24.96 35.73 22.10 16.95 6.23 2.45 279.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.43 0.49 0.55 0.77 0.75 -22.61%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 26/08/15 27/05/15 16/02/15 26/11/14 27/08/14 -
Price 0.495 0.625 0.45 0.525 0.525 0.87 1.10 -
P/RPS 0.80 1.09 0.91 0.34 0.39 0.92 2.70 -55.45%
P/EPS 5.04 4.32 2.60 4.95 5.96 13.18 45.64 -76.89%
EY 19.84 23.17 38.51 20.20 16.79 7.59 2.19 332.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.39 0.54 0.55 0.63 0.84 -32.02%

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