[GOB] YoY Annualized Quarter 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- 10.11%
YoY- 131.44%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 334,105 444,209 409,244 246,614 138,918 77,889 266,720 3.82%
PBT 2,512 12,941 11,236 15,370 -49,128 -34,917 4,790 -10.19%
Tax -6,862 -4,629 -4,824 -569 -1,701 -3,552 -15,394 -12.59%
NP -4,350 8,312 6,412 14,801 -50,829 -38,469 -10,604 -13.79%
-
NP to SH -1,597 10,045 9,777 15,754 -50,110 -34,776 -10,581 -27.02%
-
Tax Rate 273.17% 35.77% 42.93% 3.70% - - 321.38% -
Total Cost 338,455 435,897 402,832 231,813 189,747 116,358 277,324 3.37%
-
Net Worth 254,618 272,806 259,165 290,992 350,100 441,035 454,676 -9.20%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 254,618 272,806 259,165 290,992 350,100 441,035 454,676 -9.20%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,676 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -1.30% 1.87% 1.57% 6.00% -36.59% -49.39% -3.98% -
ROE -0.63% 3.68% 3.77% 5.41% -14.31% -7.89% -2.33% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 73.48 97.70 90.01 54.24 30.55 17.13 58.66 3.82%
EPS -0.35 2.21 2.15 3.47 -11.03 -7.65 -2.33 -27.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.60 0.57 0.64 0.77 0.97 1.00 -9.20%
Adjusted Per Share Value based on latest NOSH - 454,676
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 72.83 96.84 89.21 53.76 30.28 16.98 58.14 3.82%
EPS -0.35 2.19 2.13 3.43 -10.92 -7.58 -2.31 -26.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5551 0.5947 0.565 0.6344 0.7632 0.9615 0.9912 -9.20%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.25 0.225 0.48 0.24 0.18 0.325 0.305 -
P/RPS 0.34 0.23 0.53 0.44 0.59 1.90 0.52 -6.83%
P/EPS -71.16 10.18 22.32 6.93 -1.63 -4.25 -13.11 32.55%
EY -1.41 9.82 4.48 14.44 -61.23 -23.53 -7.63 -24.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.37 0.84 0.38 0.23 0.34 0.31 6.40%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 23/02/22 25/02/21 24/02/20 28/02/19 13/02/18 22/02/17 -
Price 0.25 0.215 0.365 0.20 0.175 0.315 0.40 -
P/RPS 0.34 0.22 0.41 0.37 0.57 1.84 0.68 -10.90%
P/EPS -71.16 9.73 16.97 5.77 -1.59 -4.12 -17.19 26.70%
EY -1.41 10.28 5.89 17.33 -62.98 -24.28 -5.82 -21.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.36 0.64 0.31 0.23 0.32 0.40 1.98%

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