[GOB] QoQ TTM Result on 30-Sep-2020 [#2]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 2.08%
YoY- 51.12%
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 458,124 418,971 382,758 308,717 264,515 260,786 231,034 57.90%
PBT 24,107 15,708 -29,501 -35,280 -35,364 -26,400 -29,980 -
Tax -5,223 -5,106 -6,071 -2,740 -3,188 -2,880 -18,931 -57.65%
NP 18,884 10,602 -35,572 -38,020 -38,552 -29,280 -48,911 -
-
NP to SH 21,785 13,905 -31,835 -35,402 -36,155 -27,352 -47,965 -
-
Tax Rate 21.67% 32.51% - - - - - -
Total Cost 439,240 408,369 418,330 346,737 303,067 290,066 279,945 35.06%
-
Net Worth 268,259 268,259 259,165 254,618 245,525 254,618 290,992 -5.28%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 268,259 268,259 259,165 254,618 245,525 254,618 290,992 -5.28%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,676 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.12% 2.53% -9.29% -12.32% -14.57% -11.23% -21.17% -
ROE 8.12% 5.18% -12.28% -13.90% -14.73% -10.74% -16.48% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 100.76 92.15 84.18 67.90 58.18 57.36 50.81 57.90%
EPS 4.79 3.06 -7.00 -7.79 -7.95 -6.02 -10.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.57 0.56 0.54 0.56 0.64 -5.28%
Adjusted Per Share Value based on latest NOSH - 454,676
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 99.87 91.34 83.44 67.30 57.66 56.85 50.37 57.89%
EPS 4.75 3.03 -6.94 -7.72 -7.88 -5.96 -10.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5848 0.5848 0.565 0.5551 0.5352 0.5551 0.6344 -5.28%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.355 0.34 0.48 0.42 0.205 0.18 0.24 -
P/RPS 0.35 0.37 0.57 0.62 0.35 0.31 0.47 -17.85%
P/EPS 7.41 11.12 -6.86 -5.39 -2.58 -2.99 -2.28 -
EY 13.50 8.99 -14.59 -18.54 -38.79 -33.42 -43.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.58 0.84 0.75 0.38 0.32 0.38 35.63%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 28/05/21 25/02/21 26/11/20 24/08/20 25/06/20 24/02/20 -
Price 0.295 0.275 0.365 0.415 0.385 0.23 0.20 -
P/RPS 0.29 0.30 0.43 0.61 0.66 0.40 0.39 -17.93%
P/EPS 6.16 8.99 -5.21 -5.33 -4.84 -3.82 -1.90 -
EY 16.24 11.12 -19.18 -18.76 -20.65 -26.16 -52.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.64 0.74 0.71 0.41 0.31 37.57%

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