[GOPENG] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 1598.18%
YoY- 10423.94%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,837 2,432 2,599 2,369 2,154 2,656 2,204 -11.40%
PBT 149 -1,304 663 7,875 -109 954 -174 -
Tax 395 0 0 -403 549 -66 -209 -
NP 544 -1,304 663 7,472 440 888 -383 -
-
NP to SH 544 -1,304 663 7,472 440 888 -383 -
-
Tax Rate -265.10% - 0.00% 5.12% - 6.92% - -
Total Cost 1,293 3,736 1,936 -5,103 1,714 1,768 2,587 -36.94%
-
Net Worth 292,306 292,306 299,479 297,686 290,512 290,512 294,099 -0.40%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 292,306 292,306 299,479 297,686 290,512 290,512 294,099 -0.40%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,328 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 29.61% -53.62% 25.51% 315.41% 20.43% 33.43% -17.38% -
ROE 0.19% -0.45% 0.22% 2.51% 0.15% 0.31% -0.13% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.02 1.36 1.45 1.32 1.20 1.48 1.23 -11.70%
EPS 0.30 -0.73 0.37 4.17 0.25 0.50 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.63 1.67 1.66 1.62 1.62 1.64 -0.40%
Adjusted Per Share Value based on latest NOSH - 179,328
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.46 0.60 0.64 0.59 0.53 0.66 0.55 -11.20%
EPS 0.13 -0.32 0.16 1.85 0.11 0.22 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7244 0.7244 0.7422 0.7378 0.72 0.72 0.7289 -0.41%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.27 1.01 1.01 0.98 0.83 0.78 0.85 -
P/RPS 123.98 74.47 69.69 74.18 69.10 52.66 69.16 47.41%
P/EPS 418.65 -138.90 273.19 23.52 338.28 157.52 -397.99 -
EY 0.24 -0.72 0.37 4.25 0.30 0.63 -0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.62 0.60 0.59 0.51 0.48 0.52 30.94%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 26/08/15 27/05/15 24/02/15 26/11/14 27/08/14 -
Price 1.30 1.23 1.03 0.98 1.06 0.795 0.83 -
P/RPS 126.91 90.70 71.07 74.18 88.25 53.68 67.53 52.11%
P/EPS 428.54 -169.15 278.60 23.52 432.02 160.55 -388.62 -
EY 0.23 -0.59 0.36 4.25 0.23 0.62 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.75 0.62 0.59 0.65 0.49 0.51 34.89%

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