[GOPENG] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 235.64%
YoY- 73.0%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 9,784 9,362 9,908 10,201 9,425 8,086 7,876 15.54%
PBT 1,176 -144 404 4,102 1,574 1,754 436 93.65%
Tax -406 -478 -120 -495 -500 -450 -120 125.20%
NP 769 -622 284 3,607 1,074 1,304 316 80.82%
-
NP to SH 769 -622 284 3,607 1,074 1,304 316 80.82%
-
Tax Rate 34.52% - 29.70% 12.07% 31.77% 25.66% 27.52% -
Total Cost 9,014 9,984 9,624 6,594 8,350 6,782 7,560 12.43%
-
Net Worth 290,512 294,099 295,892 294,240 270,786 274,373 274,373 3.88%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 290,512 294,099 295,892 294,240 270,786 274,373 274,373 3.88%
NOSH 179,328 179,328 179,328 179,414 179,328 179,328 179,328 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.86% -6.64% 2.87% 35.36% 11.40% 16.13% 4.01% -
ROE 0.26% -0.21% 0.10% 1.23% 0.40% 0.48% 0.12% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.46 5.22 5.53 5.69 5.26 4.51 4.39 15.63%
EPS 0.43 -0.34 0.16 2.01 0.60 0.72 0.16 93.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.64 1.65 1.64 1.51 1.53 1.53 3.88%
Adjusted Per Share Value based on latest NOSH - 179,918
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.42 2.32 2.46 2.53 2.34 2.00 1.95 15.46%
EPS 0.19 -0.15 0.07 0.89 0.27 0.32 0.08 77.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.7289 0.7333 0.7292 0.6711 0.68 0.68 3.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.78 0.85 0.77 0.74 0.73 0.72 0.76 -
P/RPS 14.30 16.28 13.94 13.02 13.89 15.97 17.30 -11.91%
P/EPS 181.82 -245.06 486.21 36.81 121.81 99.02 431.30 -43.74%
EY 0.55 -0.41 0.21 2.72 0.82 1.01 0.23 78.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.47 0.45 0.48 0.47 0.50 -2.68%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 30/05/14 28/02/14 25/11/13 26/08/13 27/05/13 -
Price 0.795 0.83 0.82 0.755 0.74 0.75 0.80 -
P/RPS 14.57 15.90 14.84 13.28 14.08 16.63 18.22 -13.83%
P/EPS 185.31 -239.30 517.78 37.55 123.48 103.14 454.00 -44.94%
EY 0.54 -0.42 0.19 2.66 0.81 0.97 0.22 81.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.50 0.46 0.49 0.49 0.52 -3.88%

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