[GOB] QoQ Quarter Result on 31-Dec-2014 [#3]

Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- -43.24%
YoY- -37.17%
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 35,993 224,025 133,945 97,309 121,244 92,618 93,173 -46.92%
PBT -14,400 110,897 18,721 13,546 16,982 9,563 25,982 -
Tax 1,602 -31,769 -6,905 -7,705 -6,785 -3,485 -6,439 -
NP -12,798 79,128 11,816 5,841 10,197 6,078 19,543 -
-
NP to SH -12,965 78,800 9,980 5,405 9,522 5,479 19,543 -
-
Tax Rate - 28.65% 36.88% 56.88% 39.95% 36.44% 24.78% -
Total Cost 48,791 144,897 122,129 91,468 111,047 86,540 73,630 -23.97%
-
Net Worth 504,690 518,361 277,913 219,898 313,612 297,821 227,463 70.03%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 504,690 518,361 277,913 219,898 313,612 297,821 227,463 70.03%
NOSH 454,676 454,702 454,676 454,676 227,255 227,344 227,463 58.61%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin -35.56% 35.32% 8.82% 6.00% 8.41% 6.56% 20.97% -
ROE -2.57% 15.20% 3.59% 2.46% 3.04% 1.84% 8.59% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.92 49.27 46.75 42.04 53.35 40.74 40.96 -66.52%
EPS -2.85 17.33 3.48 2.34 4.19 2.41 8.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.14 0.97 0.95 1.38 1.31 1.00 7.19%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 7.85 48.84 29.20 21.21 26.43 20.19 20.31 -46.90%
EPS -2.83 17.18 2.18 1.18 2.08 1.19 4.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1002 1.13 0.6058 0.4794 0.6837 0.6492 0.4959 70.02%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.58 0.485 0.48 0.52 1.06 0.985 0.795 -
P/RPS 7.33 0.98 1.03 1.24 1.99 2.42 1.94 142.39%
P/EPS -20.34 2.80 13.78 22.27 25.30 40.87 9.25 -
EY -4.92 35.73 7.26 4.49 3.95 2.45 10.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.49 0.55 0.77 0.75 0.80 -24.94%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 16/02/15 26/11/14 27/08/14 28/05/14 -
Price 0.625 0.45 0.525 0.525 0.87 1.10 1.04 -
P/RPS 7.90 0.91 1.12 1.25 1.63 2.70 2.54 112.92%
P/EPS -21.92 2.60 15.07 22.48 20.76 45.64 12.10 -
EY -4.56 38.51 6.63 4.45 4.82 2.19 8.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.39 0.54 0.55 0.63 0.84 1.04 -33.78%

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