[GOB] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- -23.94%
YoY- -22.17%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 415,646 491,272 576,523 445,116 404,344 405,242 370,548 7.93%
PBT 94,286 128,764 160,146 58,812 66,073 65,961 58,978 36.60%
Tax -37,416 -44,777 -53,164 -24,880 -24,414 -21,540 -17,100 68.30%
NP 56,870 83,987 106,982 33,932 41,659 44,421 41,878 22.56%
-
NP to SH 54,640 81,220 103,707 30,386 39,949 43,147 41,279 20.49%
-
Tax Rate 39.68% 34.77% 33.20% 42.30% 36.95% 32.66% 28.99% -
Total Cost 358,776 407,285 469,541 411,184 362,685 360,821 328,670 6.00%
-
Net Worth 481,663 504,690 518,361 277,913 219,898 313,612 297,821 37.66%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 481,663 504,690 518,361 277,913 219,898 313,612 297,821 37.66%
NOSH 454,676 454,676 454,702 454,676 454,676 227,255 227,344 58.53%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.68% 17.10% 18.56% 7.62% 10.30% 10.96% 11.30% -
ROE 11.34% 16.09% 20.01% 10.93% 18.17% 13.76% 13.86% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 91.47 108.05 126.79 155.36 174.68 178.32 162.99 -31.89%
EPS 12.02 17.86 22.81 10.61 17.26 18.99 18.16 -23.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.11 1.14 0.97 0.95 1.38 1.31 -13.13%
Adjusted Per Share Value based on latest NOSH - 454,676
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 90.61 107.10 125.68 97.03 88.15 88.34 80.78 7.93%
EPS 11.91 17.71 22.61 6.62 8.71 9.41 9.00 20.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.1002 1.13 0.6058 0.4794 0.6837 0.6492 37.66%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.54 0.58 0.485 0.48 0.52 1.06 0.985 -
P/RPS 0.59 0.54 0.38 0.31 0.30 0.59 0.60 -1.11%
P/EPS 4.49 3.25 2.13 4.53 3.01 5.58 5.42 -11.76%
EY 22.27 30.80 47.03 22.10 33.19 17.91 18.43 13.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.43 0.49 0.55 0.77 0.75 -22.61%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 26/08/15 27/05/15 16/02/15 26/11/14 27/08/14 -
Price 0.495 0.625 0.45 0.525 0.525 0.87 1.10 -
P/RPS 0.54 0.58 0.35 0.34 0.30 0.49 0.67 -13.36%
P/EPS 4.12 3.50 1.97 4.95 3.04 4.58 6.06 -22.62%
EY 24.29 28.58 50.68 20.20 32.87 21.82 16.51 29.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.39 0.54 0.55 0.63 0.84 -32.02%

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