[GOPENG] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -156.14%
YoY- -328.35%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 13,811 12,969 10,770 9,219 9,085 7,874 7,301 52.89%
PBT -7,217 -8,135 -5,213 -7,661 -2,556 -1,349 -2,771 89.18%
Tax 1,000 966 927 927 -73 -42 -3 -
NP -6,217 -7,169 -4,286 -6,734 -2,629 -1,391 -2,774 71.17%
-
NP to SH -6,217 -7,169 -4,286 -6,734 -2,629 -1,391 -2,774 71.17%
-
Tax Rate - - - - - - - -
Total Cost 20,028 20,138 15,056 15,953 11,714 9,265 10,075 58.03%
-
Net Worth 184,798 282,443 282,443 309,342 279,753 287,823 285,133 -25.08%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 184,798 282,443 282,443 309,342 279,753 287,823 285,133 -25.08%
NOSH 403,490 268,993 268,993 268,993 268,993 268,993 268,993 31.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -45.01% -55.28% -39.80% -73.04% -28.94% -17.67% -37.99% -
ROE -3.36% -2.54% -1.52% -2.18% -0.94% -0.48% -0.97% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.13 4.82 4.00 3.43 3.38 2.93 2.71 52.96%
EPS -2.31 -2.67 -1.59 -2.50 -0.98 -0.52 -1.03 71.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.687 1.05 1.05 1.15 1.04 1.07 1.06 -25.08%
Adjusted Per Share Value based on latest NOSH - 268,993
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.42 3.21 2.67 2.28 2.25 1.95 1.81 52.77%
EPS -1.54 -1.78 -1.06 -1.67 -0.65 -0.34 -0.69 70.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.70 0.70 0.7667 0.6933 0.7133 0.7067 -25.09%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.485 0.905 0.93 0.665 0.64 0.70 0.65 -
P/RPS 9.45 18.77 23.23 19.40 18.95 23.91 23.95 -46.17%
P/EPS -20.98 -33.96 -58.37 -26.56 -65.48 -135.37 -63.03 -51.93%
EY -4.77 -2.94 -1.71 -3.76 -1.53 -0.74 -1.59 107.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.86 0.89 0.58 0.62 0.65 0.61 10.64%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 30/03/21 26/11/20 27/08/20 23/06/20 -
Price 0.465 0.53 0.935 0.99 0.695 0.63 0.70 -
P/RPS 9.06 10.99 23.35 28.89 20.58 21.52 25.79 -50.18%
P/EPS -20.12 -19.89 -58.68 -39.55 -71.11 -121.83 -67.88 -55.51%
EY -4.97 -5.03 -1.70 -2.53 -1.41 -0.82 -1.47 125.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.50 0.89 0.86 0.67 0.59 0.66 2.00%

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