[GOB] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -13.1%
YoY- 27.72%
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 200,040 117,282 58,987 809,910 281,701 260,018 224,025 -7.23%
PBT 3,593 -8,186 -12,786 80,803 75,565 96,497 110,897 -89.73%
Tax -11,546 -3,063 -952 -41,498 -30,511 -30,167 -31,769 -48.91%
NP -7,953 -11,249 -13,738 39,305 45,054 66,330 79,128 -
-
NP to SH -7,936 -11,232 -13,737 38,810 44,660 65,835 78,800 -
-
Tax Rate 321.35% - - 51.36% 40.38% 31.26% 28.65% -
Total Cost 207,993 128,531 72,725 770,605 236,647 193,688 144,897 27.11%
-
Net Worth 454,676 450,129 450,129 463,769 481,956 504,690 518,361 -8.33%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 454,676 450,129 450,129 463,769 481,956 504,690 518,361 -8.33%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,702 -0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -3.98% -9.59% -23.29% 4.85% 15.99% 25.51% 35.32% -
ROE -1.75% -2.50% -3.05% 8.37% 9.27% 13.04% 15.20% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.00 25.79 12.97 178.13 61.96 57.19 49.27 -7.23%
EPS -1.75 -2.47 -3.02 8.54 9.82 14.48 17.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.99 1.02 1.06 1.11 1.14 -8.32%
Adjusted Per Share Value based on latest NOSH - 454,676
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.00 25.79 12.97 178.13 61.96 57.19 49.27 -7.23%
EPS -1.75 -2.47 -3.02 8.54 9.82 14.48 17.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.99 1.02 1.06 1.11 1.1401 -8.33%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.305 0.345 0.425 0.485 0.54 0.58 0.485 -
P/RPS 0.69 1.34 3.28 0.27 0.87 1.01 0.98 -20.77%
P/EPS -17.47 -13.97 -14.07 5.68 5.50 4.01 2.80 -
EY -5.72 -7.16 -7.11 17.60 18.19 24.96 35.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.43 0.48 0.51 0.52 0.43 -19.51%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 24/11/16 24/08/16 25/05/16 24/02/16 25/11/15 26/08/15 -
Price 0.40 0.31 0.41 0.49 0.495 0.625 0.45 -
P/RPS 0.91 1.20 3.16 0.28 0.80 1.09 0.91 0.00%
P/EPS -22.92 -12.55 -13.57 5.74 5.04 4.32 2.60 -
EY -4.36 -7.97 -7.37 17.42 19.84 23.17 38.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.41 0.48 0.47 0.56 0.39 1.69%

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