Global Energy Resources International Group Ltd revenue increased on 9.9%
27/03/2017 • About Global Energy Resources International Group Ltd (
$8192) • By InTwits
Global Energy Resources International Group Ltd reported FY2016 financial results today. Overall the company's long term financial model is characterised by the following facts:
- EBITDA Margin is relatively stable: in FY2016 vs. -10.1% in FY2015 vs. -168.9% in FY2012
- Global Energy Resources International Group Ltd spends a lot for Stock Based Compensation (SBC): average SBC/Revenue for FY2012-FY2016 is 0.0%. Average EBITDA Margin for the same period was -9.7%0
Below you can find a comprehensive analysis of the key data driving the company's performance and stock price.
Global Energy Resources International Group Ltd ($8192) key annual financial indicators
| mln. HKD | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|
P&L
|
|---|
| Revenue | 9.7 | 7.0 | 210.1 | 251.5 | 276.4 | 9.9% |
| Gross Profit | 1.5 | 1.5 | 2.7 | 9.5 | | -100.0% |
| SG&A | 14.4 | 12.1 | 26.5 | 75.9 | | -100.0% |
| EBITDA | -16.3 | -9.3 | -22.4 | -25.4 | | |
| Net Income | -17.2 | -14.9 | -22.9 | -106.0 | -75.1 | |
Balance Sheet
|
|---|
| Cash | 1.3 | 43.2 | 49.6 | 82.7 | | -100.0% |
| Short Term Debt | 0.0 | 2.3 | 0.0 | 0.1 | | -100.0% |
| Long Term Debt | 0.0 | 0.0 | 0.0 | 0.4 | | -100.0% |
Cash flow
|
|---|
| Capex | 0.0 | 0.0 | 14.6 | 52.2 | | -100.0% |
Ratios
|
|---|
| Revenue growth | -61.9% | -27.8% | 2,912.9% | 19.7% | 9.9% | |
| EBITDA growth | -8.4% | -42.7% | 139.4% | 13.5% | | |
| Gross Margin | 15.6% | 22.1% | 1.3% | 3.8% | | -3.8% |
| EBITDA Margin | -168.9% | -134.0% | -10.7% | -10.1% | 0.0% | 10.1% |
| Net Income Margin | -177.9% | -213.0% | -10.9% | -42.1% | -27.2% | 15.0% |
| SG&A, % of revenue | 149.5% | 172.8% | 12.6% | 30.2% | | -30.2% |
| CAPEX, % of revenue | 0.2% | 0.0% | 7.0% | 20.8% | | -20.8% |
| ROIC | -51.4% | -27.5% | -14.8% | -9.8% | | 9.8% |
| ROE | -122.6% | -69.3% | -15.1% | -34.9% | | 34.9% |
Revenue and profitability
Global Energy Resources International Group Ltd's Revenue increased on 9.9%.
Net Income marign jumped on 15.0 pp from -42.1% to -27.2% in FY2016.
Appendix 1: Peers in Commercial Services
Below we provide Global Energy Resources International Group Ltd benchmarking against other companies in Commercial Services industry for the last 5 years. We show data for the top-5 companies by key financial metric together with the median value for all the companies in the industry.
Top companies by Revenue growth, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Kai Yuan Holdings Ltd ($1215) | | 14.9% | -88.3% | 271.8% | -16.1% |
| China Seven Star Holdings Ltd ($245) | | -81.8% | -39.3% | 195.3% | 14.5% |
| China Smartpay Group Holdings Ltd ($8325) | | 274.7% | 75.6% | 124.5% | 79.5% |
| Celebrate International Holdings Ltd ($8212) | | 1,437.6% | -6.3% | 117.0% | -78.1% |
| Haier Healthwise Holdings Ltd ($348) | | -50.1% | -7.5% | 101.1% | -9.4% |
| |
|---|
| Median (68 companies) | -5.0% | 8.6% | 9.9% | 4.0% | -1.2% |
|---|
| Global Energy Resources International Group Ltd ($8192) | | -27.8% | 2,912.9% | 19.7% | 9.9% |
Top companies by Gross margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| HC International Inc ($2280) | 87.5% | 91.9% | 92.5% | 89.6% | |
| Winto Group Holdings Ltd ($8238) | 90.2% | 93.4% | 92.0% | 88.4% | |
| Dingyi Group Investment Ltd ($508) | 75.8% | | 64.5% | 86.0% | 89.6% |
| Fu Shou Yuan International Group Ltd ($1448) | 80.5% | 80.4% | 80.0% | 77.6% | 79.1% |
| Nirvana Asia Ltd ($1438) | 68.3% | 69.6% | 70.5% | 75.7% | |
| |
|---|
| Median (61 companies) | 31.9% | 31.0% | 31.1% | 31.5% | 33.2% |
|---|
| Global Energy Resources International Group Ltd ($8192) | 15.6% | 22.1% | 1.3% | 3.8% | |
Top companies by EBITDA margin, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Zuoli Kechuang Micro-Finance Co Ltd ($6866) | 61.6% | 84.9% | 75.9% | 80.9% | |
| Shenzhen International Holdings Ltd ($152) | 60.2% | 65.8% | 97.1% | 73.6% | |
| Yuexiu Transport Infrastructure Ltd ($1052) | 78.3% | 74.5% | 74.0% | 71.6% | 84.1% |
| CAR Inc ($699) | 43.6% | 30.1% | 43.1% | 67.4% | 62.5% |
| Jiangsu Expressway Co Ltd ($177) | 57.0% | 60.7% | 59.3% | 61.5% | 63.6% |
| |
|---|
| Median (68 companies) | 17.9% | 16.2% | 12.0% | 10.0% | 4.0% |
|---|
| Global Energy Resources International Group Ltd ($8192) | -168.9% | -134.0% | -10.7% | -10.1% | |
Top companies by CAPEX/Revenue, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Blue Sky Power Holdings Ltd ($6828) | 21.3% | 9.0% | 13.9% | 47.4% | |
| COSCO Pacific Ltd ($1199) | 96.6% | 66.6% | 43.3% | 45.8% | |
| Shenzhen International Holdings Ltd ($152) | 23.0% | 22.1% | 20.9% | 35.0% | |
| Celebrate International Holdings Ltd ($8212) | 211.7% | 12.0% | 6.2% | 34.2% | 18.6% |
| China Maple Leaf Educational Systems Ltd ($1317) | 25.7% | 50.9% | 21.1% | 32.8% | 18.0% |
| |
|---|
| Median (68 companies) | 2.9% | 3.6% | 2.5% | 3.4% | 3.1% |
|---|
| Global Energy Resources International Group Ltd ($8192) | 0.2% | 0.0% | 7.0% | 20.8% | |
Top companies by ROIC, %
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Bamboos Health Care Holdings Ltd ($8216) | | 71.1% | 50.1% | 58.3% | 40.0% |
| Wonderful Sky Financial Group Holdings Ltd ($1260) | 51.5% | 26.6% | 30.0% | 29.5% | 19.8% |
| 1010 Printing Group Ltd ($1127) | 13.5% | 20.8% | 17.8% | 19.9% | 18.8% |
| China Packaging Holdings Development Ltd ($1439) | 52.0% | 46.6% | 34.1% | 19.8% | |
| iOne Holdings Ltd ($982) | 12.5% | 11.1% | 9.4% | 19.2% | |
| |
|---|
| Median (68 companies) | 7.5% | 7.7% | 6.3% | 3.5% | 3.8% |
|---|
| Global Energy Resources International Group Ltd ($8192) | -51.4% | -27.5% | -14.8% | -9.8% | |
Top companies by Net Debt / EBITDA
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|
| Celebrate International Holdings Ltd ($8212) | | | | 22.2x | |
| Kai Yuan Holdings Ltd ($1215) | -143.8x | -0.7x | | 18.8x | |
| Eagle Legend Asia Ltd ($936) | 4.0x | 4.0x | 3.3x | 6.2x | |
| Sichuan Expressway Co Ltd ($107) | 2.7x | 3.8x | 4.3x | 5.5x | |
| Yuexiu Transport Infrastructure Ltd ($1052) | 4.5x | 3.1x | 2.7x | 5.3x | 3.5x |
| |
|---|
| Median (45 companies) | 0.0x | -0.7x | -0.8x | -0.6x | -1.7x |
|---|
