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

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 241.3%
YoY- 151.23%
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 809,910 415,646 491,272 576,523 445,116 404,344 405,242 58.59%
PBT 80,803 94,286 128,764 160,146 58,812 66,073 65,961 14.47%
Tax -41,498 -37,416 -44,777 -53,164 -24,880 -24,414 -21,540 54.76%
NP 39,305 56,870 83,987 106,982 33,932 41,659 44,421 -7.82%
-
NP to SH 38,810 54,640 81,220 103,707 30,386 39,949 43,147 -6.81%
-
Tax Rate 51.36% 39.68% 34.77% 33.20% 42.30% 36.95% 32.66% -
Total Cost 770,605 358,776 407,285 469,541 411,184 362,685 360,821 65.76%
-
Net Worth 463,769 481,663 504,690 518,361 277,913 219,898 313,612 29.76%
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 463,769 481,663 504,690 518,361 277,913 219,898 313,612 29.76%
NOSH 454,676 454,676 454,676 454,702 454,676 454,676 227,255 58.71%
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% 13.68% 17.10% 18.56% 7.62% 10.30% 10.96% -
ROE 8.37% 11.34% 16.09% 20.01% 10.93% 18.17% 13.76% -
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 91.47 108.05 126.79 155.36 174.68 178.32 -0.07%
EPS 8.54 12.02 17.86 22.81 10.61 17.26 18.99 -41.27%
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 176.56 90.61 107.10 125.68 97.03 88.15 88.34 58.60%
EPS 8.46 11.91 17.71 22.61 6.62 8.71 9.41 -6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.011 1.05 1.1002 1.13 0.6058 0.4794 0.6837 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 0.59 0.54 0.38 0.31 0.30 0.59 -40.58%
P/EPS 5.68 4.49 3.25 2.13 4.53 3.01 5.58 1.19%
EY 17.60 22.27 30.80 47.03 22.10 33.19 17.91 -1.15%
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 0.54 0.58 0.35 0.34 0.30 0.49 -31.11%
P/EPS 5.74 4.12 3.50 1.97 4.95 3.04 4.58 16.22%
EY 17.42 24.29 28.58 50.68 20.20 32.87 21.82 -13.92%
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