[GOB] YoY Annualized Quarter Result on 31-Mar-2016 [#4]

Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -34.82%
YoY- 27.72%
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 150,262 95,276 246,277 809,910 445,116 352,102 271,460 -9.38%
PBT -78,354 -91,647 19,396 80,803 58,812 54,228 42,945 -
Tax -19,780 -6,627 -12,198 -41,498 -24,880 -15,188 -12,450 8.01%
NP -98,134 -98,274 7,198 39,305 33,932 39,040 30,495 -
-
NP to SH -97,364 -93,561 7,983 38,810 30,386 39,040 30,495 -
-
Tax Rate - - 62.89% 51.36% 42.30% 28.01% 28.99% -
Total Cost 248,396 193,550 239,079 770,605 411,184 313,062 240,965 0.50%
-
Net Worth 281,899 372,834 468,316 463,769 277,913 291,006 252,423 1.85%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 281,899 372,834 468,316 463,769 277,913 291,006 252,423 1.85%
NOSH 454,676 454,676 454,676 454,676 454,676 227,349 227,408 12.23%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -65.31% -103.15% 2.92% 4.85% 7.62% 11.09% 11.23% -
ROE -34.54% -25.09% 1.70% 8.37% 10.93% 13.42% 12.08% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 33.05 20.95 54.17 178.13 155.36 154.87 119.37 -19.26%
EPS -21.41 -20.58 1.76 8.54 10.61 17.17 13.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.82 1.03 1.02 0.97 1.28 1.11 -9.24%
Adjusted Per Share Value based on latest NOSH - 454,676
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 33.05 20.95 54.17 178.13 97.90 77.44 59.70 -9.38%
EPS -21.41 -20.58 1.76 8.54 6.68 8.59 6.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.82 1.03 1.02 0.6112 0.64 0.5552 1.85%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.185 0.285 0.45 0.485 0.48 0.795 0.50 -
P/RPS 0.56 1.36 0.83 0.27 0.31 0.51 0.42 4.90%
P/EPS -0.86 -1.39 25.63 5.68 4.53 4.63 3.73 -
EY -115.75 -72.20 3.90 17.60 22.10 21.60 26.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.44 0.48 0.49 0.62 0.45 -6.53%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/05/19 31/05/18 24/05/17 25/05/16 27/05/15 28/05/14 23/05/13 -
Price 0.17 0.25 0.375 0.49 0.525 1.04 0.635 -
P/RPS 0.51 1.19 0.69 0.28 0.34 0.67 0.53 -0.63%
P/EPS -0.79 -1.21 21.36 5.74 4.95 6.06 4.74 -
EY -125.96 -82.31 4.68 17.42 20.20 16.51 21.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.30 0.36 0.48 0.54 0.81 0.57 -11.70%

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