[GOPENG] QoQ 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- 63.85%
YoY- 236.96%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 3,733 3,813 3,511 3,624 2,352 1,884 1,837 60.50%
PBT 972 1,547 835 2,013 1,090 803 149 249.52%
Tax -2 34 -76 -227 0 0 395 -
NP 970 1,581 759 1,786 1,090 803 544 47.09%
-
NP to SH 970 1,581 759 1,786 1,090 803 544 47.09%
-
Tax Rate 0.21% -2.20% 9.10% 11.28% 0.00% 0.00% -265.10% -
Total Cost 2,763 2,232 2,752 1,838 1,262 1,081 1,293 65.98%
-
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 25.98% 41.46% 21.62% 49.28% 46.34% 42.62% 29.61% -
ROE 0.31% 0.88% 0.24% 0.61% 0.37% 0.27% 0.19% -
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 2.08 2.13 1.96 2.02 1.31 1.05 1.02 60.87%
EPS 0.54 0.03 0.42 1.00 0.61 0.45 0.30 48.02%
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 0.93 0.95 0.87 0.90 0.58 0.47 0.46 59.95%
EPS 0.24 0.39 0.19 0.44 0.27 0.20 0.13 50.54%
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 60.05 58.32 61.29 66.80 110.56 135.16 123.98 -38.35%
P/EPS 231.09 140.65 283.52 135.55 238.56 317.12 418.65 -32.73%
EY 0.43 0.71 0.35 0.74 0.42 0.32 0.24 47.56%
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 66.29 62.55 62.31 60.86 109.03 135.16 126.91 -35.16%
P/EPS 255.13 150.86 288.25 123.50 235.27 317.12 428.54 -29.25%
EY 0.39 0.66 0.35 0.81 0.43 0.32 0.23 42.24%
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