[GOPENG] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 223.69%
YoY- -28.41%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 9,936 9,476 9,491 9,784 9,362 9,908 10,201 -1.74%
PBT 17,076 31,500 773 1,176 -144 404 4,102 159.45%
Tax -806 -1,612 244 -406 -478 -120 -495 38.52%
NP 16,270 29,888 1,017 769 -622 284 3,607 173.75%
-
NP to SH 16,270 29,888 1,017 769 -622 284 3,607 173.75%
-
Tax Rate 4.72% 5.12% -31.57% 34.52% - 29.70% 12.07% -
Total Cost -6,334 -20,412 8,474 9,014 9,984 9,624 6,594 -
-
Net Worth 299,479 297,686 290,512 290,512 294,099 295,892 294,240 1.18%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 299,479 297,686 290,512 290,512 294,099 295,892 294,240 1.18%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,414 -0.03%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 163.75% 315.41% 10.72% 7.86% -6.64% 2.87% 35.36% -
ROE 5.43% 10.04% 0.35% 0.26% -0.21% 0.10% 1.23% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.54 5.28 5.29 5.46 5.22 5.53 5.69 -1.77%
EPS 9.08 16.68 0.57 0.43 -0.34 0.16 2.01 174.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.66 1.62 1.62 1.64 1.65 1.64 1.21%
Adjusted Per Share Value based on latest NOSH - 179,328
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.46 2.35 2.35 2.42 2.32 2.46 2.53 -1.85%
EPS 4.03 7.41 0.25 0.19 -0.15 0.07 0.89 174.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7422 0.7378 0.72 0.72 0.7289 0.7333 0.7292 1.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.01 0.98 0.83 0.78 0.85 0.77 0.74 -
P/RPS 18.23 18.55 15.68 14.30 16.28 13.94 13.02 25.23%
P/EPS 11.13 5.88 146.36 181.82 -245.06 486.21 36.81 -55.04%
EY 8.98 17.01 0.68 0.55 -0.41 0.21 2.72 122.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.51 0.48 0.52 0.47 0.45 21.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 24/02/15 26/11/14 27/08/14 30/05/14 28/02/14 -
Price 1.03 0.98 1.06 0.795 0.83 0.82 0.755 -
P/RPS 18.59 18.55 20.03 14.57 15.90 14.84 13.28 25.21%
P/EPS 11.35 5.88 186.91 185.31 -239.30 517.78 37.55 -55.05%
EY 8.81 17.01 0.54 0.54 -0.42 0.19 2.66 122.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.65 0.49 0.51 0.50 0.46 22.08%

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