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

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -32.73%
YoY- 36.77%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 667,174 644,872 809,910 415,646 491,272 576,523 445,116 30.87%
PBT -23,880 -42,880 80,803 94,286 128,764 160,146 58,812 -
Tax -14,394 -10,681 -41,498 -37,416 -44,777 -53,164 -24,880 -30.49%
NP -38,274 -53,561 39,305 56,870 83,987 106,982 33,932 -
-
NP to SH -38,257 -53,727 38,810 54,640 81,220 103,707 30,386 -
-
Tax Rate - - 51.36% 39.68% 34.77% 33.20% 42.30% -
Total Cost 705,448 698,433 770,605 358,776 407,285 469,541 411,184 43.17%
-
Net Worth 450,899 450,318 463,769 481,663 504,690 518,361 277,913 37.95%
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 450,899 450,318 463,769 481,663 504,690 518,361 277,913 37.95%
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 -5.74% -8.31% 4.85% 13.68% 17.10% 18.56% 7.62% -
ROE -8.48% -11.93% 8.37% 11.34% 16.09% 20.01% 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 146.49 141.77 178.13 91.47 108.05 126.79 155.36 -3.83%
EPS -8.40 -11.81 8.54 12.02 17.86 22.81 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 146.74 141.83 178.13 91.42 108.05 126.80 97.90 30.87%
EPS -8.41 -11.82 8.54 12.02 17.86 22.81 6.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9917 0.9904 1.02 1.0594 1.11 1.1401 0.6112 37.95%
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 0.24 0.30 0.27 0.59 0.54 0.38 0.31 -15.64%
P/EPS -4.11 -3.60 5.68 4.49 3.25 2.13 4.53 -
EY -24.35 -27.79 17.60 22.27 30.80 47.03 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 0.21 0.29 0.28 0.54 0.58 0.35 0.34 -27.41%
P/EPS -3.69 -3.47 5.74 4.12 3.50 1.97 4.95 -
EY -27.10 -28.81 17.42 24.29 28.58 50.68 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