[GOB] QoQ Cumulative Quarter Result on 31-Mar-2022 [#4]

Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 100.0%
YoY- 8.36%
Quarter Report
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 250,579 194,400 114,001 421,320 333,157 172,941 83,438 107.73%
PBT 1,884 4,243 8,272 15,352 9,706 3,477 1,563 13.22%
Tax -5,147 -3,694 -2,977 -2,438 -3,472 -1,262 -708 273.91%
NP -3,263 549 5,295 12,914 6,234 2,215 855 -
-
NP to SH -1,198 1,714 5,974 15,068 7,534 3,021 1,267 -
-
Tax Rate 273.20% 87.06% 35.99% 15.88% 35.77% 36.30% 45.30% -
Total Cost 253,842 193,851 108,706 408,406 326,923 170,726 82,583 110.97%
-
Net Worth 254,618 259,165 263,712 254,618 272,806 268,259 268,259 -3.41%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 254,618 259,165 263,712 254,618 272,806 268,259 268,259 -3.41%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,676 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -1.30% 0.28% 4.64% 3.07% 1.87% 1.28% 1.02% -
ROE -0.47% 0.66% 2.27% 5.92% 2.76% 1.13% 0.47% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 55.11 42.76 25.07 92.66 73.27 38.04 18.35 107.74%
EPS -0.26 0.38 1.31 3.31 1.66 0.66 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.57 0.58 0.56 0.60 0.59 0.59 -3.41%
Adjusted Per Share Value based on latest NOSH - 454,676
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 54.63 42.38 24.85 91.85 72.63 37.70 18.19 107.74%
EPS -0.26 0.37 1.30 3.28 1.64 0.66 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5551 0.565 0.5749 0.5551 0.5947 0.5848 0.5848 -3.40%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.25 0.255 0.31 0.20 0.225 0.295 0.355 -
P/RPS 0.45 0.60 1.24 0.22 0.31 0.78 1.93 -62.01%
P/EPS -94.88 67.64 23.59 6.03 13.58 44.40 127.40 -
EY -1.05 1.48 4.24 16.57 7.36 2.25 0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.45 0.53 0.36 0.37 0.50 0.60 -17.40%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 25/08/22 25/05/22 23/02/22 25/11/21 29/09/21 -
Price 0.25 0.285 0.35 0.30 0.215 0.265 0.295 -
P/RPS 0.45 0.67 1.40 0.32 0.29 0.70 1.61 -57.15%
P/EPS -94.88 75.60 26.64 9.05 12.98 39.88 105.86 -
EY -1.05 1.32 3.75 11.05 7.71 2.51 0.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.60 0.54 0.36 0.45 0.50 -6.76%

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