[GOPENG] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 42.46%
YoY- 96.89%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 15,509 15,472 15,092 15,252 11,371 10,478 8,470 49.50%
PBT 6,327 5,701 5,496 6,188 4,742 5,208 3,786 40.69%
Tax -786 41 64 136 -303 -302 0 -
NP 5,541 5,742 5,560 6,324 4,439 4,905 3,786 28.81%
-
NP to SH 5,541 5,742 5,560 6,324 4,439 4,905 3,786 28.81%
-
Tax Rate 12.42% -0.72% -1.16% -2.20% 6.39% 5.80% 0.00% -
Total Cost 9,968 9,729 9,532 8,928 6,932 5,573 4,684 65.22%
-
Net Worth 312,032 312,032 317,412 179,328 313,825 290,512 295,892 3.59%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 312,032 312,032 317,412 179,328 313,825 290,512 295,892 3.59%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,328 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 35.73% 37.12% 36.84% 41.46% 39.04% 46.81% 44.70% -
ROE 1.78% 1.84% 1.75% 3.53% 1.41% 1.69% 1.28% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 8.65 8.63 8.42 8.51 6.34 5.84 4.72 49.59%
EPS 3.09 3.20 3.10 0.12 2.48 2.73 2.12 28.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.74 1.77 1.00 1.75 1.62 1.65 3.59%
Adjusted Per Share Value based on latest NOSH - 179,328
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 3.84 3.83 3.74 3.78 2.82 2.60 2.10 49.37%
EPS 1.37 1.42 1.38 1.57 1.10 1.22 0.94 28.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7733 0.7733 0.7867 0.4444 0.7778 0.72 0.7333 3.59%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.36 1.40 1.25 1.24 1.20 1.35 1.45 -
P/RPS 15.73 16.23 14.85 14.58 18.92 23.10 30.70 -35.89%
P/EPS 44.02 43.72 40.32 35.16 48.48 49.35 68.68 -25.60%
EY 2.27 2.29 2.48 2.84 2.06 2.03 1.46 34.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.80 0.71 1.24 0.69 0.83 0.88 -7.70%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 21/02/18 22/11/17 23/08/17 22/05/17 22/02/17 23/11/16 24/08/16 -
Price 1.30 1.38 1.38 1.33 1.22 1.23 1.43 -
P/RPS 15.03 15.99 16.40 15.64 19.24 21.05 30.28 -37.22%
P/EPS 42.07 43.09 44.51 37.71 49.29 44.97 67.73 -27.13%
EY 2.38 2.32 2.25 2.65 2.03 2.22 1.48 37.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.79 0.78 1.33 0.70 0.76 0.87 -9.39%

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