[GOB] QoQ TTM Result on 31-Dec-2020 [#3]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 10.08%
YoY- 33.63%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 443,464 458,124 418,971 382,758 308,717 264,515 260,786 42.42%
PBT 20,848 24,107 15,708 -29,501 -35,280 -35,364 -26,400 -
Tax -5,919 -5,223 -5,106 -6,071 -2,740 -3,188 -2,880 61.57%
NP 14,929 18,884 10,602 -35,572 -38,020 -38,552 -29,280 -
-
NP to SH 17,822 21,785 13,905 -31,835 -35,402 -36,155 -27,352 -
-
Tax Rate 28.39% 21.67% 32.51% - - - - -
Total Cost 428,535 439,240 408,369 418,330 346,737 303,067 290,066 29.68%
-
Net Worth 268,259 268,259 268,259 259,165 254,618 245,525 254,618 3.53%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 268,259 268,259 268,259 259,165 254,618 245,525 254,618 3.53%
NOSH 454,676 454,676 454,676 454,676 454,676 454,676 454,676 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.37% 4.12% 2.53% -9.29% -12.32% -14.57% -11.23% -
ROE 6.64% 8.12% 5.18% -12.28% -13.90% -14.73% -10.74% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 97.53 100.76 92.15 84.18 67.90 58.18 57.36 42.41%
EPS 3.92 4.79 3.06 -7.00 -7.79 -7.95 -6.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.59 0.57 0.56 0.54 0.56 3.53%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 96.67 99.87 91.34 83.44 67.30 57.66 56.85 42.41%
EPS 3.89 4.75 3.03 -6.94 -7.72 -7.88 -5.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5848 0.5848 0.5848 0.565 0.5551 0.5352 0.5551 3.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.295 0.355 0.34 0.48 0.42 0.205 0.18 -
P/RPS 0.30 0.35 0.37 0.57 0.62 0.35 0.31 -2.16%
P/EPS 7.53 7.41 11.12 -6.86 -5.39 -2.58 -2.99 -
EY 13.29 13.50 8.99 -14.59 -18.54 -38.79 -33.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.60 0.58 0.84 0.75 0.38 0.32 34.61%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 29/09/21 28/05/21 25/02/21 26/11/20 24/08/20 25/06/20 -
Price 0.265 0.295 0.275 0.365 0.415 0.385 0.23 -
P/RPS 0.27 0.29 0.30 0.43 0.61 0.66 0.40 -23.03%
P/EPS 6.76 6.16 8.99 -5.21 -5.33 -4.84 -3.82 -
EY 14.79 16.24 11.12 -19.18 -18.76 -20.65 -26.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.47 0.64 0.74 0.71 0.41 6.39%

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