[GOPENG] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 94.35%
YoY- -46.13%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 7,546 3,813 11,371 7,859 4,235 1,884 9,237 -12.62%
PBT 2,748 1,547 4,742 3,906 1,893 803 7,384 -48.29%
Tax 32 34 -303 -227 0 0 -8 -
NP 2,780 1,581 4,439 3,679 1,893 803 7,376 -47.85%
-
NP to SH 2,780 1,581 4,439 3,679 1,893 803 7,376 -47.85%
-
Tax Rate -1.16% -2.20% 6.39% 5.81% 0.00% 0.00% 0.11% -
Total Cost 4,766 2,232 6,932 4,180 2,342 1,081 1,861 87.29%
-
Net Worth 317,412 179,328 313,825 290,512 295,892 294,099 292,306 5.65%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 317,412 179,328 313,825 290,512 295,892 294,099 292,306 5.65%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,328 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 36.84% 41.46% 39.04% 46.81% 44.70% 42.62% 79.85% -
ROE 0.88% 0.88% 1.41% 1.27% 0.64% 0.27% 2.52% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.21 2.13 6.34 4.38 2.36 1.05 5.15 -12.58%
EPS 1.55 0.03 2.48 2.05 1.06 0.45 4.11 -47.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.77 1.00 1.75 1.62 1.65 1.64 1.63 5.65%
Adjusted Per Share Value based on latest NOSH - 179,328
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 1.87 0.95 2.82 1.95 1.05 0.47 2.29 -12.64%
EPS 0.69 0.39 1.10 0.91 0.47 0.20 1.83 -47.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7867 0.4444 0.7778 0.72 0.7333 0.7289 0.7244 5.65%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.25 1.24 1.20 1.35 1.45 1.42 1.27 -
P/RPS 29.71 58.32 18.92 30.80 61.40 135.16 24.66 13.23%
P/EPS 80.63 140.65 48.48 65.80 137.36 317.12 30.88 89.72%
EY 1.24 0.71 2.06 1.52 0.73 0.32 3.24 -47.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.24 0.69 0.83 0.88 0.87 0.78 -6.08%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 22/05/17 22/02/17 23/11/16 24/08/16 30/05/16 24/02/16 -
Price 1.38 1.33 1.22 1.23 1.43 1.42 1.30 -
P/RPS 32.80 62.55 19.24 28.07 60.55 135.16 25.24 19.10%
P/EPS 89.02 150.86 49.29 59.96 135.47 317.12 31.61 99.54%
EY 1.12 0.66 2.03 1.67 0.74 0.32 3.16 -49.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.33 0.70 0.76 0.87 0.87 0.80 -1.67%

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