[GOPENG] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 76.26%
YoY- -71.8%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 7,400 4,968 2,369 9,491 7,338 4,681 2,477 107.29%
PBT 7,234 8,538 7,875 773 882 -72 101 1620.18%
Tax -404 -403 -403 244 -305 -239 -30 465.13%
NP 6,830 8,135 7,472 1,017 577 -311 71 1993.63%
-
NP to SH 6,830 8,135 7,472 1,017 577 -311 71 1993.63%
-
Tax Rate 5.58% 4.72% 5.12% -31.57% 34.58% - 29.70% -
Total Cost 570 -3,167 -5,103 8,474 6,761 4,992 2,406 -61.67%
-
Net Worth 292,306 299,479 297,686 290,512 290,512 294,099 295,892 -0.80%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 292,306 299,479 297,686 290,512 290,512 294,099 295,892 -0.80%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,328 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 92.30% 163.75% 315.41% 10.72% 7.86% -6.64% 2.87% -
ROE 2.34% 2.72% 2.51% 0.35% 0.20% -0.11% 0.02% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 4.13 2.77 1.32 5.29 4.09 2.61 1.38 107.53%
EPS 3.81 4.54 4.17 0.57 0.32 -0.17 0.04 1979.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.67 1.66 1.62 1.62 1.64 1.65 -0.80%
Adjusted Per Share Value based on latest NOSH - 179,328
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.83 1.23 0.59 2.35 1.82 1.16 0.61 107.86%
EPS 1.69 2.02 1.85 0.25 0.14 -0.08 0.02 1820.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7244 0.7422 0.7378 0.72 0.72 0.7289 0.7333 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.01 1.01 0.98 0.83 0.78 0.85 0.77 -
P/RPS 24.48 36.46 74.18 15.68 19.06 32.56 55.75 -42.19%
P/EPS 26.52 22.26 23.52 146.36 242.42 -490.13 1,944.84 -94.27%
EY 3.77 4.49 4.25 0.68 0.41 -0.20 0.05 1680.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.59 0.51 0.48 0.52 0.47 20.26%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 26/08/15 27/05/15 24/02/15 26/11/14 27/08/14 30/05/14 -
Price 1.23 1.03 0.98 1.06 0.795 0.83 0.82 -
P/RPS 29.81 37.18 74.18 20.03 19.43 31.80 59.37 -36.80%
P/EPS 32.29 22.71 23.52 186.91 247.08 -478.59 2,071.12 -93.74%
EY 3.10 4.40 4.25 0.54 0.40 -0.21 0.05 1462.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.62 0.59 0.65 0.49 0.51 0.50 31.00%

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