[GOB] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -32.16%
YoY- 118.86%
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 117,282 58,987 809,910 281,701 260,018 224,025 445,116 -58.80%
PBT -8,186 -12,786 80,803 75,565 96,497 110,897 58,812 -
Tax -3,063 -952 -41,498 -30,511 -30,167 -31,769 -24,880 -75.15%
NP -11,249 -13,738 39,305 45,054 66,330 79,128 33,932 -
-
NP to SH -11,232 -13,737 38,810 44,660 65,835 78,800 30,386 -
-
Tax Rate - - 51.36% 40.38% 31.26% 28.65% 42.30% -
Total Cost 128,531 72,725 770,605 236,647 193,688 144,897 411,184 -53.84%
-
Net Worth 450,129 450,129 463,769 481,956 504,690 518,361 277,913 37.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 450,129 450,129 463,769 481,956 504,690 518,361 277,913 37.79%
NOSH 454,676 454,676 454,676 454,676 454,676 454,702 454,676 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -9.59% -23.29% 4.85% 15.99% 25.51% 35.32% 7.62% -
ROE -2.50% -3.05% 8.37% 9.27% 13.04% 15.20% 10.93% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.79 12.97 178.13 61.96 57.19 49.27 155.36 -69.69%
EPS -2.47 -3.02 8.54 9.82 14.48 17.33 10.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.99 1.02 1.06 1.11 1.14 0.97 1.36%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 25.57 12.86 176.56 61.41 56.68 48.84 97.03 -58.79%
EPS -2.45 -2.99 8.46 9.74 14.35 17.18 6.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9813 0.9813 1.011 1.0507 1.1002 1.13 0.6058 37.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.345 0.425 0.485 0.54 0.58 0.485 0.48 -
P/RPS 1.34 3.28 0.27 0.87 1.01 0.98 0.31 164.64%
P/EPS -13.97 -14.07 5.68 5.50 4.01 2.80 4.53 -
EY -7.16 -7.11 17.60 18.19 24.96 35.73 22.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.48 0.51 0.52 0.43 0.49 -20.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 24/08/16 25/05/16 24/02/16 25/11/15 26/08/15 27/05/15 -
Price 0.31 0.41 0.49 0.495 0.625 0.45 0.525 -
P/RPS 1.20 3.16 0.28 0.80 1.09 0.91 0.34 131.27%
P/EPS -12.55 -13.57 5.74 5.04 4.32 2.60 4.95 -
EY -7.97 -7.37 17.42 19.84 23.17 38.51 20.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.41 0.48 0.47 0.56 0.39 0.54 -30.85%

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