[GOPENG] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -44.03%
YoY- 1083.71%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 8,470 7,536 9,237 9,866 9,936 9,476 9,491 -7.31%
PBT 3,786 3,212 7,384 9,645 17,076 31,500 773 188.68%
Tax 0 0 -8 -538 -806 -1,612 244 -
NP 3,786 3,212 7,376 9,106 16,270 29,888 1,017 140.39%
-
NP to SH 3,786 3,212 7,376 9,106 16,270 29,888 1,017 140.39%
-
Tax Rate 0.00% 0.00% 0.11% 5.58% 4.72% 5.12% -31.57% -
Total Cost 4,684 4,324 1,861 760 -6,334 -20,412 8,474 -32.67%
-
Net Worth 295,892 294,099 292,306 292,306 299,479 297,686 290,512 1.23%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 295,892 294,099 292,306 292,306 299,479 297,686 290,512 1.23%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,328 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 44.70% 42.62% 79.85% 92.30% 163.75% 315.41% 10.72% -
ROE 1.28% 1.09% 2.52% 3.12% 5.43% 10.04% 0.35% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 4.72 4.20 5.15 5.50 5.54 5.28 5.29 -7.32%
EPS 2.12 1.80 4.11 5.08 9.08 16.68 0.57 140.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.64 1.63 1.63 1.67 1.66 1.62 1.23%
Adjusted Per Share Value based on latest NOSH - 179,328
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.10 1.87 2.29 2.45 2.46 2.35 2.35 -7.23%
EPS 0.94 0.80 1.83 2.26 4.03 7.41 0.25 141.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7333 0.7289 0.7244 0.7244 0.7422 0.7378 0.72 1.22%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.45 1.42 1.27 1.01 1.01 0.98 0.83 -
P/RPS 30.70 33.79 24.66 18.36 18.23 18.55 15.68 56.56%
P/EPS 68.68 79.28 30.88 19.89 11.13 5.88 146.36 -39.64%
EY 1.46 1.26 3.24 5.03 8.98 17.01 0.68 66.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.87 0.78 0.62 0.60 0.59 0.51 43.90%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 30/05/16 24/02/16 25/11/15 26/08/15 27/05/15 24/02/15 -
Price 1.43 1.42 1.30 1.23 1.03 0.98 1.06 -
P/RPS 30.28 33.79 25.24 22.36 18.59 18.55 20.03 31.75%
P/EPS 67.73 79.28 31.61 24.22 11.35 5.88 186.91 -49.20%
EY 1.48 1.26 3.16 4.13 8.81 17.01 0.54 95.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.80 0.75 0.62 0.59 0.65 21.47%

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