[GOB] YoY Annualized Quarter Result on 31-Mar-2016 [#4]

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Annualized Quarter Result
Revenue	150,262	95,276	246,277	809,910	445,116	352,102	271,460	-9.38%
YoY %	57.71%	-61.31%	-69.59%	81.95%	26.42%	29.71%	-	-
Horiz. %	55.35%	35.10%	90.72%	298.35%	163.97%	129.71%	100.00%	-
PBT	-78,354	-91,647	19,396	80,803	58,812	54,228	42,945	-
YoY %	14.50%	-572.50%	-76.00%	37.39%	8.45%	26.27%	-	-
Horiz. %	-182.45%	-213.41%	45.16%	188.15%	136.95%	126.27%	100.00%	-
Tax	-19,780	-6,627	-12,198	-41,498	-24,880	-15,188	-12,450	8.01%
YoY %	-198.48%	45.67%	70.61%	-66.79%	-63.81%	-21.99%	-	-
Horiz. %	158.88%	53.23%	97.98%	333.32%	199.84%	121.99%	100.00%	-
NP	-98,134	-98,274	7,198	39,305	33,932	39,040	30,495	-
YoY %	0.14%	-1,465.30%	-81.69%	15.83%	-13.08%	28.02%	-	-
Horiz. %	-321.80%	-322.26%	23.60%	128.89%	111.27%	128.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-97,364	-93,561	7,983	38,810	30,386	39,040	30,495	-
YoY %	-4.06%	-1,272.00%	-79.43%	27.72%	-22.17%	28.02%	-	-
Horiz. %	-319.28%	-306.81%	26.18%	127.27%	99.64%	128.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	62.89%	51.36%	42.30%	28.01%	28.99%	-
YoY %	-	-	22.45%	21.42%	51.02%	-3.38%	-	-
Horiz. %	-	-	216.94%	177.16%	145.91%	96.62%	100.00%	-
Total Cost	248,396	193,550	239,079	770,605	411,184	313,062	240,965	0.50%
YoY %	28.34%	-19.04%	-68.98%	87.41%	31.34%	29.92%	-	-
Horiz. %	103.08%	80.32%	99.22%	319.80%	170.64%	129.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	281,899	372,834	468,316	463,769	277,913	291,006	252,423	1.85%
YoY %	-24.39%	-20.39%	0.98%	66.88%	-4.50%	15.29%	-	-
Horiz. %	111.68%	147.70%	185.53%	183.73%	110.10%	115.29%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	281,899	372,834	468,316	463,769	277,913	291,006	252,423	1.85%
YoY %	-24.39%	-20.39%	0.98%	66.88%	-4.50%	15.29%	-	-
Horiz. %	111.68%	147.70%	185.53%	183.73%	110.10%	115.29%	100.00%	-
NOSH	454,676	454,676	454,676	454,676	454,676	227,349	227,408	12.23%
YoY %	0.00%	0.00%	0.00%	0.00%	99.99%	-0.03%	-	-
Horiz. %	199.94%	199.94%	199.94%	199.94%	199.94%	99.97%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	-65.31%	-103.15%	2.92%	4.85%	7.62%	11.09%	11.23%	-
YoY %	36.68%	-3,632.53%	-39.79%	-36.35%	-31.29%	-1.25%	-	-
Horiz. %	-581.57%	-918.52%	26.00%	43.19%	67.85%	98.75%	100.00%	-
ROE	-34.54%	-25.09%	1.70%	8.37%	10.93%	13.42%	12.08%	-
YoY %	-37.66%	-1,575.88%	-79.69%	-23.42%	-18.55%	11.09%	-	-
Horiz. %	-285.93%	-207.70%	14.07%	69.29%	90.48%	111.09%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	33.05	20.95	54.17	178.13	155.36	154.87	119.37	-19.26%
YoY %	57.76%	-61.33%	-69.59%	14.66%	0.32%	29.74%	-	-
Horiz. %	27.69%	17.55%	45.38%	149.23%	130.15%	129.74%	100.00%	-
EPS	-21.41	-20.58	1.76	8.54	10.61	17.17	13.41	-
YoY %	-4.03%	-1,269.32%	-79.39%	-19.51%	-38.21%	28.04%	-	-
Horiz. %	-159.66%	-153.47%	13.12%	63.68%	79.12%	128.04%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.62	0.82	1.03	1.02	0.97	1.28	1.11	-9.24%
YoY %	-24.39%	-20.39%	0.98%	5.15%	-24.22%	15.32%	-	-
Horiz. %	55.86%	73.87%	92.79%	91.89%	87.39%	115.32%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 454,676
RPS	33.05	20.95	54.17	178.13	97.90	77.44	59.70	-9.38%
YoY %	57.76%	-61.33%	-69.59%	81.95%	26.42%	29.72%	-	-
Horiz. %	55.36%	35.09%	90.74%	298.38%	163.99%	129.72%	100.00%	-
EPS	-21.41	-20.58	1.76	8.54	6.68	8.59	6.71	-
YoY %	-4.03%	-1,269.32%	-79.39%	27.84%	-22.24%	28.02%	-	-
Horiz. %	-319.08%	-306.71%	26.23%	127.27%	99.55%	128.02%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.62	0.82	1.03	1.02	0.6112	0.64	0.5552	1.85%
YoY %	-24.39%	-20.39%	0.98%	66.88%	-4.50%	15.27%	-	-
Horiz. %	111.67%	147.69%	185.52%	183.72%	110.09%	115.27%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	0.185	0.285	0.45	0.485	0.48	0.795	0.50	-
P/RPS	0.56	1.36	0.83	0.27	0.31	0.51	0.42	4.90%
YoY %	-58.82%	63.86%	207.41%	-12.90%	-39.22%	21.43%	-	-
Horiz. %	133.33%	323.81%	197.62%	64.29%	73.81%	121.43%	100.00%	-
P/EPS	-0.86	-1.39	25.63	5.68	4.53	4.63	3.73	-
YoY %	38.13%	-105.42%	351.23%	25.39%	-2.16%	24.13%	-	-
Horiz. %	-23.06%	-37.27%	687.13%	152.28%	121.45%	124.13%	100.00%	-
EY	-115.75	-72.20	3.90	17.60	22.10	21.60	26.82	-
YoY %	-60.32%	-1,951.28%	-77.84%	-20.36%	2.31%	-19.46%	-	-
Horiz. %	-431.58%	-269.20%	14.54%	65.62%	82.40%	80.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.30	0.35	0.44	0.48	0.49	0.62	0.45	-6.53%
YoY %	-14.29%	-20.45%	-8.33%	-2.04%	-20.97%	37.78%	-	-
Horiz. %	66.67%	77.78%	97.78%	106.67%	108.89%	137.78%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	30/05/19	31/05/18	24/05/17	25/05/16	27/05/15	28/05/14	23/05/13	-
Price	0.17	0.25	0.375	0.49	0.525	1.04	0.635	-
P/RPS	0.51	1.19	0.69	0.28	0.34	0.67	0.53	-0.63%
YoY %	-57.14%	72.46%	146.43%	-17.65%	-49.25%	26.42%	-	-
Horiz. %	96.23%	224.53%	130.19%	52.83%	64.15%	126.42%	100.00%	-
P/EPS	-0.79	-1.21	21.36	5.74	4.95	6.06	4.74	-
YoY %	34.71%	-105.66%	272.13%	15.96%	-18.32%	27.85%	-	-
Horiz. %	-16.67%	-25.53%	450.63%	121.10%	104.43%	127.85%	100.00%	-
EY	-125.96	-82.31	4.68	17.42	20.20	16.51	21.12	-
YoY %	-53.03%	-1,858.76%	-73.13%	-13.76%	22.35%	-21.83%	-	-
Horiz. %	-596.40%	-389.73%	22.16%	82.48%	95.64%	78.17%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.27	0.30	0.36	0.48	0.54	0.81	0.57	-11.70%
YoY %	-10.00%	-16.67%	-25.00%	-11.11%	-33.33%	42.11%	-	-
Horiz. %	47.37%	52.63%	63.16%	84.21%	94.74%	142.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos