[GOB] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[GOB] GLOBAL ORIENTAL BERHAD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -21.68%
YoY- 88.24%
Quarter Report
Latest QR
Upcoming QR
GOB's Result
GOB's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 116,653 169,882 667,174 491,272 405,242 304,367 250,529 -11.95%
PBT -95,490 14,230 -23,880 128,764 65,961 47,169 18,858 -
Tax -6,679 -9,911 -14,394 -44,777 -21,540 -12,922 -1,801 24.40%
NP -102,169 4,319 -38,274 83,987 44,421 34,247 17,057 -
-
NP to SH -98,369 5,628 -38,257 81,220 43,147 34,247 17,057 -
-
Tax Rate - 69.65% - 34.77% 32.66% 27.40% 9.55% -
Total Cost 218,822 165,563 705,448 407,285 360,821 270,120 233,472 -1.07%
-
Net Worth 372,834 454,676 450,899 504,690 313,612 263,461 227,685 8.56%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 372,834 454,676 450,899 504,690 313,612 263,461 227,685 8.56%
NOSH 454,676 454,676 454,676 454,676 227,255 227,121 227,685 12.21%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -87.58% 2.54% -5.74% 17.10% 10.96% 11.25% 6.81% -
ROE -26.38% 1.24% -8.48% 16.09% 13.76% 13.00% 7.49% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.66 37.36 146.49 108.05 178.32 134.01 110.03 -21.53%
EPS -21.63 1.24 -8.40 17.86 18.99 15.08 7.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 1.00 0.99 1.11 1.38 1.16 1.00 -3.25%
Adjusted Per Share Value based on latest NOSH - 454,676
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 25.43 37.03 145.44 107.10 88.34 66.35 54.62 -11.95%
EPS -21.44 1.23 -8.34 17.71 9.41 7.47 3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8128 0.9912 0.983 1.1002 0.6837 0.5743 0.4964 8.56%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.215 0.395 0.345 0.58 1.06 0.815 0.51 -
P/RPS 0.84 1.06 0.24 0.54 0.59 0.61 0.46 10.55%
P/EPS -0.99 31.91 -4.11 3.25 5.58 5.40 6.81 -
EY -100.63 3.13 -24.35 30.80 17.91 18.50 14.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.40 0.35 0.52 0.77 0.70 0.51 -10.61%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 27/11/17 24/11/16 25/11/15 26/11/14 22/11/13 21/11/12 -
Price 0.195 0.35 0.31 0.625 0.87 0.775 0.50 -
P/RPS 0.76 0.94 0.21 0.58 0.49 0.58 0.45 9.12%
P/EPS -0.90 28.28 -3.69 3.50 4.58 5.14 6.67 -
EY -110.95 3.54 -27.10 28.58 21.82 19.46 14.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.35 0.31 0.56 0.63 0.67 0.50 -11.50%

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