[GOB] QoQ TTM Result on 30-Jun-2018 [#1]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -9.61%
YoY- -573.91%
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 150,262 141,048 116,653 98,662 95,276 104,654 169,882 -7.86%
PBT -78,354 -102,305 -95,490 -100,570 -91,647 -10,251 14,230 -
Tax -19,780 -5,239 -6,679 -6,557 -6,627 -3,333 -9,911 58.58%
NP -98,134 -107,544 -102,169 -107,127 -98,274 -13,584 4,319 -
-
NP to SH -97,364 -105,062 -98,369 -102,549 -93,561 -10,768 5,628 -
-
Tax Rate - - - - - - 69.65% -
Total Cost 248,396 248,592 218,822 205,789 193,550 118,238 165,563 31.08%
-
Net Worth 281,899 350,100 372,834 381,927 372,834 441,035 454,676 -27.31%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 281,899 350,100 372,834 381,927 372,834 441,035 454,676 -27.31%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,676 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -65.31% -76.25% -87.58% -108.58% -103.15% -12.98% 2.54% -
ROE -34.54% -30.01% -26.38% -26.85% -25.09% -2.44% 1.24% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 33.05 31.02 25.66 21.70 20.95 23.02 37.36 -7.85%
EPS -21.41 -23.11 -21.63 -22.55 -20.58 -2.37 1.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.77 0.82 0.84 0.82 0.97 1.00 -27.31%
Adjusted Per Share Value based on latest NOSH - 454,676
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 32.76 30.75 25.43 21.51 20.77 22.81 37.03 -7.85%
EPS -21.23 -22.90 -21.44 -22.36 -20.40 -2.35 1.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6145 0.7632 0.8128 0.8326 0.8128 0.9615 0.9912 -27.31%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.185 0.18 0.215 0.245 0.285 0.325 0.395 -
P/RPS 0.56 0.58 0.84 1.13 1.36 1.41 1.06 -34.67%
P/EPS -0.86 -0.78 -0.99 -1.09 -1.39 -13.72 31.91 -
EY -115.75 -128.37 -100.63 -92.06 -72.20 -7.29 3.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.23 0.26 0.29 0.35 0.34 0.40 -17.46%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 28/11/18 29/08/18 31/05/18 13/02/18 27/11/17 -
Price 0.17 0.175 0.195 0.23 0.25 0.315 0.35 -
P/RPS 0.51 0.56 0.76 1.06 1.19 1.37 0.94 -33.50%
P/EPS -0.79 -0.76 -0.90 -1.02 -1.21 -13.30 28.28 -
EY -125.96 -132.04 -110.95 -98.06 -82.31 -7.52 3.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.24 0.27 0.30 0.32 0.35 -15.90%

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