[GOB] QoQ TTM Result on 31-Dec-2019 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 33.77%
YoY- 54.35%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 308,717 264,515 260,786 231,034 188,515 162,963 150,262 61.40%
PBT -35,280 -35,364 -26,400 -29,980 -53,808 -68,049 -78,354 -41.16%
Tax -2,740 -3,188 -2,880 -18,931 -19,558 -19,595 -19,780 -73.13%
NP -38,020 -38,552 -29,280 -48,911 -73,366 -87,644 -98,134 -46.76%
-
NP to SH -35,402 -36,155 -27,352 -47,965 -72,420 -86,710 -97,364 -48.96%
-
Tax Rate - - - - - - - -
Total Cost 346,737 303,067 290,066 279,945 261,881 250,607 248,396 24.82%
-
Net Worth 254,618 245,525 254,618 290,992 286,445 281,899 281,899 -6.54%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 254,618 245,525 254,618 290,992 286,445 281,899 281,899 -6.54%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,676 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin -12.32% -14.57% -11.23% -21.17% -38.92% -53.78% -65.31% -
ROE -13.90% -14.73% -10.74% -16.48% -25.28% -30.76% -34.54% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 67.90 58.18 57.36 50.81 41.46 35.84 33.05 61.39%
EPS -7.79 -7.95 -6.02 -10.55 -15.93 -19.07 -21.41 -48.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.56 0.64 0.63 0.62 0.62 -6.54%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 67.90 58.18 57.36 50.81 41.46 35.84 33.05 61.39%
EPS -7.79 -7.95 -6.02 -10.55 -15.93 -19.07 -21.41 -48.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.56 0.64 0.63 0.62 0.62 -6.54%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.42 0.205 0.18 0.24 0.18 0.165 0.185 -
P/RPS 0.62 0.35 0.31 0.47 0.43 0.46 0.56 7.00%
P/EPS -5.39 -2.58 -2.99 -2.28 -1.13 -0.87 -0.86 238.79%
EY -18.54 -38.79 -33.42 -43.96 -88.49 -115.58 -115.75 -70.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.38 0.32 0.38 0.29 0.27 0.30 83.89%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 24/08/20 25/06/20 24/02/20 26/11/19 29/08/19 30/05/19 -
Price 0.415 0.385 0.23 0.20 0.24 0.17 0.17 -
P/RPS 0.61 0.66 0.40 0.39 0.58 0.47 0.51 12.64%
P/EPS -5.33 -4.84 -3.82 -1.90 -1.51 -0.89 -0.79 255.81%
EY -18.76 -20.65 -26.16 -52.75 -66.37 -112.18 -125.96 -71.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.71 0.41 0.31 0.38 0.27 0.27 95.48%

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