[GOB] QoQ Cumulative Quarter Result on 30-Jun-2015 [#1]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 159.33%
YoY- 1338.22%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 809,910 281,701 260,018 224,025 445,116 311,171 213,862 142.76%
PBT 80,803 75,565 96,497 110,897 58,812 40,091 26,545 109.89%
Tax -41,498 -30,511 -30,167 -31,769 -24,880 -17,975 -10,270 153.47%
NP 39,305 45,054 66,330 79,128 33,932 22,116 16,275 79.90%
-
NP to SH 38,810 44,660 65,835 78,800 30,386 20,406 15,001 88.34%
-
Tax Rate 51.36% 40.38% 31.26% 28.65% 42.30% 44.84% 38.69% -
Total Cost 770,605 236,647 193,688 144,897 411,184 289,055 197,587 147.56%
-
Net Worth 463,769 481,956 504,690 518,361 277,913 219,898 313,657 29.75%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 463,769 481,956 504,690 518,361 277,913 219,898 313,657 29.75%
NOSH 454,676 454,676 454,676 454,702 454,676 454,676 227,287 58.69%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.85% 15.99% 25.51% 35.32% 7.62% 7.11% 7.61% -
ROE 8.37% 9.27% 13.04% 15.20% 10.93% 9.28% 4.78% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 178.13 61.96 57.19 49.27 155.36 134.43 94.09 52.97%
EPS 8.54 9.82 14.48 17.33 10.61 8.82 6.60 18.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.06 1.11 1.14 0.97 0.95 1.38 -18.23%
Adjusted Per Share Value based on latest NOSH - 454,702
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 178.13 61.96 57.19 49.27 97.90 68.44 47.04 142.75%
EPS 8.54 9.82 14.48 17.33 6.68 4.49 3.30 88.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.06 1.11 1.1401 0.6112 0.4836 0.6898 29.76%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.485 0.54 0.58 0.485 0.48 0.52 1.06 -
P/RPS 0.27 0.87 1.01 0.98 0.31 0.39 1.13 -61.46%
P/EPS 5.68 5.50 4.01 2.80 4.53 5.90 16.06 -49.95%
EY 17.60 18.19 24.96 35.73 22.10 16.95 6.23 99.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.52 0.43 0.49 0.55 0.77 -27.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 25/11/15 26/08/15 27/05/15 16/02/15 26/11/14 -
Price 0.49 0.495 0.625 0.45 0.525 0.525 0.87 -
P/RPS 0.28 0.80 1.09 0.91 0.34 0.39 0.92 -54.72%
P/EPS 5.74 5.04 4.32 2.60 4.95 5.96 13.18 -42.51%
EY 17.42 19.84 23.17 38.51 20.20 16.79 7.59 73.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.56 0.39 0.54 0.55 0.63 -16.56%

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