[GOB] QoQ TTM Result on 31-Dec-2017 [#3]

Announcement Date
13-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -291.33%
YoY- 21.89%
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 116,653 98,662 95,276 104,654 169,882 211,759 246,277 -39.20%
PBT -95,490 -100,570 -91,647 -10,251 14,230 33,062 19,396 -
Tax -6,679 -6,557 -6,627 -3,333 -9,911 -11,801 -12,198 -33.04%
NP -102,169 -107,127 -98,274 -13,584 4,319 21,261 7,198 -
-
NP to SH -98,369 -102,549 -93,561 -10,768 5,628 21,639 7,983 -
-
Tax Rate - - - - 69.65% 35.69% 62.89% -
Total Cost 218,822 205,789 193,550 118,238 165,563 190,498 239,079 -5.72%
-
Net Worth 372,834 381,927 372,834 441,035 454,676 468,316 468,316 -14.08%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 372,834 381,927 372,834 441,035 454,676 468,316 468,316 -14.08%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,676 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -87.58% -108.58% -103.15% -12.98% 2.54% 10.04% 2.92% -
ROE -26.38% -26.85% -25.09% -2.44% 1.24% 4.62% 1.70% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.66 21.70 20.95 23.02 37.36 46.57 54.17 -39.20%
EPS -21.63 -22.55 -20.58 -2.37 1.24 4.76 1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.84 0.82 0.97 1.00 1.03 1.03 -14.08%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 25.43 21.51 20.77 22.81 37.03 46.16 53.69 -39.20%
EPS -21.44 -22.36 -20.40 -2.35 1.23 4.72 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8128 0.8326 0.8128 0.9615 0.9912 1.0209 1.0209 -14.08%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.215 0.245 0.285 0.325 0.395 0.39 0.45 -
P/RPS 0.84 1.13 1.36 1.41 1.06 0.84 0.83 0.80%
P/EPS -0.99 -1.09 -1.39 -13.72 31.91 8.19 25.63 -
EY -100.63 -92.06 -72.20 -7.29 3.13 12.20 3.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.35 0.34 0.40 0.38 0.44 -29.55%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 29/08/18 31/05/18 13/02/18 27/11/17 23/08/17 24/05/17 -
Price 0.195 0.23 0.25 0.315 0.35 0.38 0.375 -
P/RPS 0.76 1.06 1.19 1.37 0.94 0.82 0.69 6.64%
P/EPS -0.90 -1.02 -1.21 -13.30 28.28 7.98 21.36 -
EY -110.95 -98.06 -82.31 -7.52 3.54 12.52 4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.27 0.30 0.32 0.35 0.37 0.36 -23.66%

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