[GOB] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 175.44%
YoY- -79.43%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 77,889 81,774 97,876 246,277 266,720 234,564 235,948 -52.13%
PBT -34,917 -26,972 2,984 19,396 4,790 -16,372 -51,144 -22.41%
Tax -3,552 -1,518 -2,152 -12,198 -15,394 -6,126 -3,808 -4.52%
NP -38,469 -28,490 832 7,198 -10,604 -22,498 -54,952 -21.10%
-
NP to SH -34,776 -25,964 2,096 7,983 -10,581 -22,464 -54,948 -26.22%
-
Tax Rate - - 72.12% 62.89% 321.38% - - -
Total Cost 116,358 110,264 97,044 239,079 277,324 257,062 290,900 -45.62%
-
Net Worth 441,035 454,676 468,316 468,316 454,676 450,129 450,129 -1.34%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 441,035 454,676 468,316 468,316 454,676 450,129 450,129 -1.34%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,676 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -49.39% -34.84% 0.85% 2.92% -3.98% -9.59% -23.29% -
ROE -7.89% -5.71% 0.45% 1.70% -2.33% -4.99% -12.21% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 17.13 17.99 21.53 54.17 58.66 51.59 51.89 -52.13%
EPS -7.65 -5.72 0.48 1.76 -2.33 -4.94 -12.08 -26.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.00 1.03 1.03 1.00 0.99 0.99 -1.34%
Adjusted Per Share Value based on latest NOSH - 454,676
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.98 17.83 21.34 53.69 58.14 51.13 51.44 -52.14%
EPS -7.58 -5.66 0.46 1.74 -2.31 -4.90 -11.98 -26.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9615 0.9912 1.0209 1.0209 0.9912 0.9813 0.9813 -1.34%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.325 0.395 0.39 0.45 0.305 0.345 0.425 -
P/RPS 1.90 2.20 1.81 0.83 0.52 0.67 0.82 74.83%
P/EPS -4.25 -6.92 84.60 25.63 -13.11 -6.98 -3.52 13.34%
EY -23.53 -14.46 1.18 3.90 -7.63 -14.32 -28.44 -11.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.38 0.44 0.31 0.35 0.43 -14.45%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 13/02/18 27/11/17 23/08/17 24/05/17 22/02/17 24/11/16 24/08/16 -
Price 0.315 0.35 0.38 0.375 0.40 0.31 0.41 -
P/RPS 1.84 1.95 1.77 0.69 0.68 0.60 0.79 75.43%
P/EPS -4.12 -6.13 82.43 21.36 -17.19 -6.27 -3.39 13.84%
EY -24.28 -16.32 1.21 4.68 -5.82 -15.94 -29.48 -12.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.37 0.36 0.40 0.31 0.41 -15.19%

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