[GOB] QoQ Annualized Quarter Result on 31-Mar-2021 [#4]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 42.22%
YoY- 150.84%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 444,209 345,882 333,752 418,971 409,244 296,896 177,140 84.26%
PBT 12,941 6,954 6,252 15,708 11,236 -3,326 -27,344 -
Tax -4,629 -2,524 -2,832 -5,106 -4,824 -898 -2,364 56.32%
NP 8,312 4,430 3,420 10,602 6,412 -4,224 -29,708 -
-
NP to SH 10,045 6,042 5,068 13,905 9,777 -1,792 -26,452 -
-
Tax Rate 35.77% 36.30% 45.30% 32.51% 42.93% - - -
Total Cost 435,897 341,452 330,332 408,369 402,832 301,120 206,848 64.14%
-
Net Worth 272,806 268,259 268,259 268,259 259,165 254,618 245,525 7.25%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 272,806 268,259 268,259 268,259 259,165 254,618 245,525 7.25%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,676 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 1.87% 1.28% 1.02% 2.53% 1.57% -1.42% -16.77% -
ROE 3.68% 2.25% 1.89% 5.18% 3.77% -0.70% -10.77% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 97.70 76.07 73.40 92.15 90.01 65.30 38.96 84.27%
EPS 2.21 1.32 1.12 3.06 2.15 -0.40 -5.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.59 0.59 0.57 0.56 0.54 7.25%
Adjusted Per Share Value based on latest NOSH - 454,676
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 96.84 75.40 72.76 91.34 89.21 64.72 38.62 84.26%
EPS 2.19 1.32 1.10 3.03 2.13 -0.39 -5.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5947 0.5848 0.5848 0.5848 0.565 0.5551 0.5352 7.26%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.225 0.295 0.355 0.34 0.48 0.42 0.205 -
P/RPS 0.23 0.39 0.48 0.37 0.53 0.64 0.53 -42.59%
P/EPS 10.18 22.20 31.85 11.12 22.32 -106.56 -3.52 -
EY 9.82 4.50 3.14 8.99 4.48 -0.94 -28.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.60 0.58 0.84 0.75 0.38 -1.75%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 25/11/21 29/09/21 28/05/21 25/02/21 26/11/20 24/08/20 -
Price 0.215 0.265 0.295 0.275 0.365 0.415 0.385 -
P/RPS 0.22 0.35 0.40 0.30 0.41 0.64 0.99 -63.21%
P/EPS 9.73 19.94 26.47 8.99 16.97 -105.30 -6.62 -
EY 10.28 5.01 3.78 11.12 5.89 -0.95 -15.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.45 0.50 0.47 0.64 0.74 0.71 -36.33%

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