[GOB] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -32.73%
YoY- 36.77%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 141,048 104,654 728,249 415,646 404,344 335,576 242,260 -8.61%
PBT -102,305 -10,251 8,831 94,286 66,073 45,960 26,519 -
Tax -5,239 -3,333 -22,533 -37,416 -24,414 -13,515 -1,552 22.46%
NP -107,544 -13,584 -13,702 56,870 41,659 32,445 24,967 -
-
NP to SH -105,062 -10,768 -13,786 54,640 39,949 32,445 24,967 -
-
Tax Rate - - 255.16% 39.68% 36.95% 29.41% 5.85% -
Total Cost 248,592 118,238 741,951 358,776 362,685 303,131 217,293 2.26%
-
Net Worth 350,100 441,035 454,676 481,663 219,898 273,111 238,542 6.60%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 350,100 441,035 454,676 481,663 219,898 273,111 238,542 6.60%
NOSH 454,676 454,676 454,676 454,676 454,676 227,592 227,183 12.25%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -76.25% -12.98% -1.88% 13.68% 10.30% 9.67% 10.31% -
ROE -30.01% -2.44% -3.03% 11.34% 18.17% 11.88% 10.47% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 31.02 23.02 160.17 91.47 174.68 147.45 106.64 -18.59%
EPS -23.11 -2.37 -3.03 12.02 17.26 14.26 10.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.97 1.00 1.06 0.95 1.20 1.05 -5.03%
Adjusted Per Share Value based on latest NOSH - 454,676
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 30.75 22.81 158.76 90.61 88.15 73.16 52.81 -8.61%
EPS -22.90 -2.35 -3.01 11.91 8.71 7.07 5.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7632 0.9615 0.9912 1.05 0.4794 0.5954 0.52 6.60%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.18 0.325 0.305 0.54 0.52 0.745 0.48 -
P/RPS 0.58 1.41 0.19 0.59 0.30 0.51 0.45 4.31%
P/EPS -0.78 -13.72 -10.06 4.49 3.01 5.23 4.37 -
EY -128.37 -7.29 -9.94 22.27 33.19 19.14 22.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.34 0.31 0.51 0.55 0.62 0.46 -10.90%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 13/02/18 22/02/17 24/02/16 16/02/15 24/02/14 28/02/13 -
Price 0.175 0.315 0.40 0.495 0.525 0.83 0.475 -
P/RPS 0.56 1.37 0.25 0.54 0.30 0.56 0.45 3.71%
P/EPS -0.76 -13.30 -13.19 4.12 3.04 5.82 4.32 -
EY -132.04 -7.52 -7.58 24.29 32.87 17.18 23.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.32 0.40 0.47 0.55 0.69 0.45 -10.57%

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