[GOB] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 937.32%
YoY- 1338.22%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 111,420 97,876 235,948 896,100 370,472 296,688 240,644 -12.03%
PBT -32,708 2,984 -51,144 443,588 38,252 19,252 12,252 -
Tax -1,872 -2,152 -3,808 -127,076 -13,940 -6,292 -3,356 -9.26%
NP -34,580 832 -54,952 316,512 24,312 12,960 8,896 -
-
NP to SH -33,856 2,096 -54,948 315,200 21,916 12,960 8,896 -
-
Tax Rate - 72.12% - 28.65% 36.44% 32.68% 27.39% -
Total Cost 146,000 97,044 290,900 579,588 346,160 283,728 231,748 -7.40%
-
Net Worth 381,927 468,316 450,129 518,361 297,821 253,762 224,669 9.24%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 381,927 468,316 450,129 518,361 297,821 253,762 224,669 9.24%
NOSH 454,676 454,676 454,676 454,702 227,344 226,573 226,938 12.27%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin -31.04% 0.85% -23.29% 35.32% 6.56% 4.37% 3.70% -
ROE -8.86% 0.45% -12.21% 60.81% 7.36% 5.11% 3.96% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 24.51 21.53 51.89 197.07 162.96 130.95 106.04 -21.65%
EPS -7.44 0.48 -12.08 69.32 9.64 5.72 3.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.03 0.99 1.14 1.31 1.12 0.99 -2.70%
Adjusted Per Share Value based on latest NOSH - 454,702
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 24.51 21.53 51.89 197.09 81.48 65.25 52.93 -12.03%
EPS -7.45 0.46 -12.09 69.32 4.82 2.85 1.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 1.03 0.99 1.1401 0.655 0.5581 0.4941 9.24%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.245 0.39 0.425 0.485 0.985 0.745 0.56 -
P/RPS 1.00 1.81 0.82 0.25 0.60 0.57 0.53 11.15%
P/EPS -3.29 84.60 -3.52 0.70 10.22 13.02 14.29 -
EY -30.39 1.18 -28.44 142.93 9.79 7.68 7.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.43 0.43 0.75 0.67 0.57 -10.64%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 23/08/17 24/08/16 26/08/15 27/08/14 28/08/13 29/08/12 -
Price 0.23 0.38 0.41 0.45 1.10 0.76 0.61 -
P/RPS 0.94 1.77 0.79 0.23 0.68 0.58 0.58 8.37%
P/EPS -3.09 82.43 -3.39 0.65 11.41 13.29 15.56 -
EY -32.37 1.21 -29.48 154.04 8.76 7.53 6.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.37 0.41 0.39 0.84 0.68 0.62 -12.93%

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