[GOB] YoY Cumulative 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- 65.17%
YoY- 131.44%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 250,579 333,157 306,933 184,961 104,189 58,417 200,040 3.82%
PBT 1,884 9,706 8,427 11,528 -36,846 -26,188 3,593 -10.19%
Tax -5,147 -3,472 -3,618 -427 -1,276 -2,664 -11,546 -12.59%
NP -3,263 6,234 4,809 11,101 -38,122 -28,852 -7,953 -13.79%
-
NP to SH -1,198 7,534 7,333 11,816 -37,583 -26,082 -7,936 -27.01%
-
Tax Rate 273.20% 35.77% 42.93% 3.70% - - 321.35% -
Total Cost 253,842 326,923 302,124 173,860 142,311 87,269 207,993 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 -0.47% 2.76% 2.83% 4.06% -10.73% -5.91% -1.75% -
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 55.11 73.27 67.51 40.68 22.91 12.85 44.00 3.82%
EPS -0.26 1.66 1.61 2.60 -8.27 -5.74 -1.75 -27.21%
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 55.11 73.27 67.51 40.68 22.91 12.85 44.00 3.82%
EPS -0.26 1.66 1.61 2.60 -8.27 -5.74 -1.75 -27.21%
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%
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 0.45 0.31 0.71 0.59 0.79 2.53 0.69 -6.87%
P/EPS -94.88 13.58 29.76 9.24 -2.18 -5.67 -17.47 32.56%
EY -1.05 7.36 3.36 10.83 -45.92 -17.65 -5.72 -24.60%
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 0.45 0.29 0.54 0.49 0.76 2.45 0.91 -11.06%
P/EPS -94.88 12.98 22.63 7.70 -2.12 -5.49 -22.92 26.70%
EY -1.05 7.71 4.42 12.99 -47.23 -18.21 -4.36 -21.11%
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