[GOB] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- -18.19%
YoY- 150.34%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 211,048 256,034 442,779 443,464 308,717 188,515 116,653 10.37%
PBT 15,023 292 16,118 20,848 -35,280 -53,808 -95,490 -
Tax -5,596 -10,579 -4,870 -5,919 -2,740 -19,558 -6,679 -2.90%
NP 9,427 -10,287 11,248 14,929 -38,020 -73,366 -102,169 -
-
NP to SH 13,815 -5,680 13,761 17,822 -35,402 -72,420 -98,369 -
-
Tax Rate 37.25% 3,622.95% 30.21% 28.39% - - - -
Total Cost 201,621 266,321 431,531 428,535 346,737 261,881 218,822 -1.35%
-
Net Worth 252,294 250,072 259,165 268,259 254,618 286,445 372,834 -6.29%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 252,294 250,072 259,165 268,259 254,618 286,445 372,834 -6.29%
NOSH 458,717 454,676 454,676 454,676 454,676 454,676 454,676 0.14%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.47% -4.02% 2.54% 3.37% -12.32% -38.92% -87.58% -
ROE 5.48% -2.27% 5.31% 6.64% -13.90% -25.28% -26.38% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 46.01 56.31 97.38 97.53 67.90 41.46 25.66 10.21%
EPS 3.01 -1.25 3.03 3.92 -7.79 -15.93 -21.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.55 0.57 0.59 0.56 0.63 0.82 -6.43%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 46.01 55.82 96.53 96.67 67.30 41.10 25.43 10.37%
EPS 3.01 -1.24 3.00 3.89 -7.72 -15.79 -21.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.5452 0.565 0.5848 0.5551 0.6244 0.8128 -6.29%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.195 0.23 0.255 0.295 0.42 0.18 0.215 -
P/RPS 0.42 0.41 0.26 0.30 0.62 0.43 0.84 -10.90%
P/EPS 6.47 -18.41 8.43 7.53 -5.39 -1.13 -0.99 -
EY 15.44 -5.43 11.87 13.29 -18.54 -88.49 -100.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.42 0.45 0.50 0.75 0.29 0.26 5.07%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 28/11/24 23/11/23 24/11/22 25/11/21 26/11/20 26/11/19 28/11/18 -
Price 0.18 0.21 0.285 0.265 0.415 0.24 0.195 -
P/RPS 0.39 0.37 0.29 0.27 0.61 0.58 0.76 -10.51%
P/EPS 5.98 -16.81 9.42 6.76 -5.33 -1.51 -0.90 -
EY 16.73 -5.95 10.62 14.79 -18.76 -66.37 -110.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.50 0.45 0.74 0.38 0.24 5.44%

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