[GOB] YoY TTM Result on 30-Jun-2018 [#1]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -9.61%
YoY- -573.91%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 458,124 264,515 162,963 98,662 211,759 644,872 576,523 -3.75%
PBT 24,107 -35,364 -68,049 -100,570 33,062 -42,880 160,146 -27.04%
Tax -5,223 -3,188 -19,595 -6,557 -11,801 -10,681 -53,164 -32.04%
NP 18,884 -38,552 -87,644 -107,127 21,261 -53,561 106,982 -25.08%
-
NP to SH 21,785 -36,155 -86,710 -102,549 21,639 -53,727 103,707 -22.88%
-
Tax Rate 21.67% - - - 35.69% - 33.20% -
Total Cost 439,240 303,067 250,607 205,789 190,498 698,433 469,541 -1.10%
-
Net Worth 268,259 245,525 281,899 381,927 468,316 450,318 518,361 -10.38%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 268,259 245,525 281,899 381,927 468,316 450,318 518,361 -10.38%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,702 -0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.12% -14.57% -53.78% -108.58% 10.04% -8.31% 18.56% -
ROE 8.12% -14.73% -30.76% -26.85% 4.62% -11.93% 20.01% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 100.76 58.18 35.84 21.70 46.57 141.77 126.79 -3.75%
EPS 4.79 -7.95 -19.07 -22.55 4.76 -11.81 22.81 -22.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.54 0.62 0.84 1.03 0.99 1.14 -10.38%
Adjusted Per Share Value based on latest NOSH - 454,676
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 100.76 58.18 35.84 21.70 46.57 141.83 126.80 -3.75%
EPS 4.79 -7.95 -19.07 -22.55 4.76 -11.82 22.81 -22.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.54 0.62 0.84 1.03 0.9904 1.1401 -10.38%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.355 0.205 0.165 0.245 0.39 0.425 0.485 -
P/RPS 0.35 0.35 0.46 1.13 0.84 0.30 0.38 -1.36%
P/EPS 7.41 -2.58 -0.87 -1.09 8.19 -3.60 2.13 23.07%
EY 13.50 -38.79 -115.58 -92.06 12.20 -27.79 47.03 -18.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.38 0.27 0.29 0.38 0.43 0.43 5.70%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 29/09/21 24/08/20 29/08/19 29/08/18 23/08/17 24/08/16 26/08/15 -
Price 0.295 0.385 0.17 0.23 0.38 0.41 0.45 -
P/RPS 0.29 0.66 0.47 1.06 0.82 0.29 0.35 -3.08%
P/EPS 6.16 -4.84 -0.89 -1.02 7.98 -3.47 1.97 20.90%
EY 16.24 -20.65 -112.18 -98.06 12.52 -28.81 50.68 -17.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.71 0.27 0.27 0.37 0.41 0.39 4.22%

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