[GOB] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -16.45%
YoY- 338.87%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 62,264 40,887 117,282 260,018 213,862 160,722 127,815 -11.29%
PBT -17,329 -13,486 -8,186 96,497 26,545 14,812 10,588 -
Tax -811 -759 -3,063 -30,167 -10,270 -3,918 -3,446 -21.41%
NP -18,140 -14,245 -11,249 66,330 16,275 10,894 7,142 -
-
NP to SH -17,790 -12,982 -11,232 65,835 15,001 10,894 7,142 -
-
Tax Rate - - - 31.26% 38.69% 26.45% 32.55% -
Total Cost 80,404 55,132 128,531 193,688 197,587 149,828 120,673 -6.54%
-
Net Worth 372,834 454,676 450,129 504,690 313,657 263,821 227,452 8.58%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 372,834 454,676 450,129 504,690 313,657 263,821 227,452 8.58%
NOSH 454,676 454,676 454,676 454,676 227,287 227,432 227,452 12.23%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -29.13% -34.84% -9.59% 25.51% 7.61% 6.78% 5.59% -
ROE -4.77% -2.86% -2.50% 13.04% 4.78% 4.13% 3.14% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.69 8.99 25.79 57.19 94.09 70.67 56.19 -20.96%
EPS -3.91 -2.86 -2.47 14.48 6.60 4.79 3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.00 0.99 1.11 1.38 1.16 1.00 -3.25%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.69 8.99 25.79 57.19 47.04 35.35 28.11 -11.29%
EPS -3.91 -2.86 -2.47 14.48 3.30 2.40 1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.00 0.99 1.11 0.6898 0.5802 0.5003 8.57%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.215 0.395 0.345 0.58 1.06 0.815 0.51 -
P/RPS 1.57 4.39 1.34 1.01 1.13 1.15 0.91 9.51%
P/EPS -5.49 -13.83 -13.97 4.01 16.06 17.01 16.24 -
EY -18.20 -7.23 -7.16 24.96 6.23 5.88 6.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.40 0.35 0.52 0.77 0.70 0.51 -10.61%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 27/11/17 24/11/16 25/11/15 26/11/14 22/11/13 21/11/12 -
Price 0.195 0.35 0.31 0.625 0.87 0.775 0.50 -
P/RPS 1.42 3.89 1.20 1.09 0.92 1.10 0.89 8.09%
P/EPS -4.98 -12.26 -12.55 4.32 13.18 16.18 15.92 -
EY -20.07 -8.16 -7.97 23.17 7.59 6.18 6.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.35 0.31 0.56 0.63 0.67 0.50 -11.50%

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