[GOPENG] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 27.77%
YoY- 389.87%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 9,778 9,383 9,491 10,468 10,839 10,708 10,200 -2.78%
PBT 9,383 8,546 772 3,801 3,151 4,093 4,101 73.89%
Tax 80 -129 244 -424 -508 -494 -494 -
NP 9,463 8,417 1,016 3,377 2,643 3,599 3,607 90.55%
-
NP to SH 9,463 8,417 1,016 3,377 2,643 3,599 3,607 90.55%
-
Tax Rate -0.85% 1.51% -31.61% 11.15% 16.12% 12.07% 12.05% -
Total Cost 315 966 8,475 7,091 8,196 7,109 6,593 -86.90%
-
Net Worth 299,479 297,686 290,512 290,512 294,099 295,892 295,066 0.99%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 299,479 297,686 290,512 290,512 294,099 295,892 295,066 0.99%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,328 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 96.78% 89.70% 10.70% 32.26% 24.38% 33.61% 35.36% -
ROE 3.16% 2.83% 0.35% 1.16% 0.90% 1.22% 1.22% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.45 5.23 5.29 5.84 6.04 5.97 5.67 -2.61%
EPS 5.28 4.69 0.57 1.88 1.47 2.01 2.00 91.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.67 1.66 1.62 1.62 1.64 1.65 1.64 1.21%
Adjusted Per Share Value based on latest NOSH - 179,328
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 2.42 2.33 2.35 2.59 2.69 2.65 2.53 -2.92%
EPS 2.35 2.09 0.25 0.84 0.66 0.89 0.89 91.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7422 0.7378 0.72 0.72 0.7289 0.7333 0.7313 0.99%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.01 0.98 0.83 0.78 0.85 0.77 0.74 -
P/RPS 18.52 18.73 15.68 13.36 14.06 12.90 13.05 26.36%
P/EPS 19.14 20.88 146.50 41.42 57.67 38.37 36.91 -35.53%
EY 5.22 4.79 0.68 2.41 1.73 2.61 2.71 54.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.59 0.51 0.48 0.52 0.47 0.45 21.20%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 24/02/15 26/11/14 27/08/14 30/05/14 28/02/14 -
Price 1.03 0.98 1.06 0.795 0.83 0.82 0.755 -
P/RPS 18.89 18.73 20.03 13.62 13.73 13.73 13.32 26.30%
P/EPS 19.52 20.88 187.10 42.22 56.32 40.86 37.66 -35.55%
EY 5.12 4.79 0.53 2.37 1.78 2.45 2.66 54.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.65 0.49 0.51 0.50 0.46 22.08%

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