[GOPENG] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 2.09%
YoY- 207.98%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 13,754 15,509 15,115 14,681 13,300 11,371 9,697 26.26%
PBT 5,620 6,326 5,110 5,596 5,485 4,741 4,055 24.33%
Tax -819 -785 -44 -271 -269 -303 764 -
NP 4,801 5,541 5,066 5,325 5,216 4,438 4,819 -0.24%
-
NP to SH 4,801 5,541 5,066 5,325 5,216 4,438 4,819 -0.24%
-
Tax Rate 14.57% 12.41% 0.86% 4.84% 4.90% 6.39% -18.84% -
Total Cost 8,953 9,968 10,049 9,356 8,084 6,933 4,878 49.96%
-
Net Worth 313,825 312,032 312,032 317,412 179,328 313,825 290,512 5.28%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 313,825 312,032 312,032 317,412 179,328 313,825 290,512 5.28%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,328 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 34.91% 35.73% 33.52% 36.27% 39.22% 39.03% 49.70% -
ROE 1.53% 1.78% 1.62% 1.68% 2.91% 1.41% 1.66% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 7.67 8.65 8.43 8.19 7.42 6.34 5.41 26.22%
EPS 2.68 3.09 2.82 2.97 2.91 2.47 2.69 -0.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.74 1.74 1.77 1.00 1.75 1.62 5.28%
Adjusted Per Share Value based on latest NOSH - 179,328
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.41 3.84 3.75 3.64 3.30 2.82 2.40 26.41%
EPS 1.19 1.37 1.26 1.32 1.29 1.10 1.19 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7778 0.7733 0.7733 0.7867 0.4444 0.7778 0.72 5.28%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.41 1.36 1.40 1.25 1.24 1.20 1.35 -
P/RPS 18.38 15.73 16.61 15.27 16.72 18.92 24.97 -18.49%
P/EPS 52.67 44.02 49.56 42.10 42.63 48.49 50.24 3.20%
EY 1.90 2.27 2.02 2.38 2.35 2.06 1.99 -3.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.78 0.80 0.71 1.24 0.69 0.83 -1.61%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 21/02/18 22/11/17 23/08/17 22/05/17 22/02/17 23/11/16 -
Price 1.42 1.30 1.38 1.38 1.33 1.22 1.23 -
P/RPS 18.51 15.03 16.37 16.86 17.93 19.24 22.75 -12.85%
P/EPS 53.04 42.07 48.85 46.47 45.73 49.30 45.77 10.33%
EY 1.89 2.38 2.05 2.15 2.19 2.03 2.18 -9.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.75 0.79 0.78 1.33 0.70 0.76 4.34%

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