[GOB] YoY TTM Result on 31-Dec-2021 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- -20.85%
YoY- 144.31%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 257,231 338,742 445,195 382,758 231,034 141,048 104,654 16.16%
PBT 5,407 7,530 16,987 -29,501 -29,980 -102,305 -10,251 -
Tax -10,859 -4,113 -4,960 -6,071 -18,931 -5,239 -3,333 21.74%
NP -5,452 3,417 12,027 -35,572 -48,911 -107,544 -13,584 -14.10%
-
NP to SH -936 6,336 14,106 -31,835 -47,965 -105,062 -10,768 -33.43%
-
Tax Rate 200.83% 54.62% 29.20% - - - - -
Total Cost 262,683 335,325 433,168 418,330 279,945 248,592 118,238 14.22%
-
Net Worth 254,618 254,618 272,806 259,165 290,992 350,100 441,035 -8.74%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 254,618 254,618 272,806 259,165 290,992 350,100 441,035 -8.74%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,676 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -2.12% 1.01% 2.70% -9.29% -21.17% -76.25% -12.98% -
ROE -0.37% 2.49% 5.17% -12.28% -16.48% -30.01% -2.44% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 56.57 74.50 97.91 84.18 50.81 31.02 23.02 16.15%
EPS -0.21 1.39 3.10 -7.00 -10.55 -23.11 -2.37 -33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.56 0.60 0.57 0.64 0.77 0.97 -8.74%
Adjusted Per Share Value based on latest NOSH - 454,676
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 56.08 73.85 97.05 83.44 50.37 30.75 22.81 16.16%
EPS -0.20 1.38 3.08 -6.94 -10.46 -22.90 -2.35 -33.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5551 0.5551 0.5947 0.565 0.6344 0.7632 0.9615 -8.74%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.215 0.25 0.225 0.48 0.24 0.18 0.325 -
P/RPS 0.38 0.34 0.23 0.57 0.47 0.58 1.41 -19.62%
P/EPS -104.44 17.94 7.25 -6.86 -2.28 -0.78 -13.72 40.23%
EY -0.96 5.57 13.79 -14.59 -43.96 -128.37 -7.29 -28.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.37 0.84 0.38 0.23 0.34 1.87%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 23/02/23 23/02/22 25/02/21 24/02/20 28/02/19 13/02/18 -
Price 0.20 0.25 0.215 0.365 0.20 0.175 0.315 -
P/RPS 0.35 0.34 0.22 0.43 0.39 0.56 1.37 -20.33%
P/EPS -97.15 17.94 6.93 -5.21 -1.90 -0.76 -13.30 39.27%
EY -1.03 5.57 14.43 -19.18 -52.75 -132.04 -7.52 -28.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.36 0.64 0.31 0.23 0.32 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