[GOPENG] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 83.43%
YoY- 368.5%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 15,884 14,506 7,006 5,038 7,248 15,092 8,470 11.04%
PBT -4,474 -4,280 -3,334 5,268 -1,776 5,496 3,786 -
Tax -98 0 -78 0 -186 64 0 -
NP -4,572 -4,280 -3,412 5,268 -1,962 5,560 3,786 -
-
NP to SH -4,572 -4,280 -3,412 5,268 -1,962 5,560 3,786 -
-
Tax Rate - - - 0.00% - -1.16% 0.00% -
Total Cost 20,456 18,786 10,418 -230 9,210 9,532 4,684 27.83%
-
Net Worth 274,373 282,443 287,823 295,892 312,032 317,412 295,892 -1.24%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 12,104 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 274,373 282,443 287,823 295,892 312,032 317,412 295,892 -1.24%
NOSH 403,490 268,993 268,993 268,993 179,328 179,328 179,328 14.46%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -28.78% -29.51% -48.70% 104.57% -27.07% 36.84% 44.70% -
ROE -1.67% -1.52% -1.19% 1.78% -0.63% 1.75% 1.28% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 3.94 5.39 2.60 1.87 4.04 8.42 4.72 -2.96%
EPS -1.14 -1.60 -1.26 1.96 -1.10 3.10 2.12 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 1.05 1.07 1.10 1.74 1.77 1.65 -13.72%
Adjusted Per Share Value based on latest NOSH - 268,993
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 3.94 3.60 1.74 1.25 1.80 3.74 2.10 11.05%
EPS -1.14 -1.06 -0.85 1.31 -0.49 1.38 0.94 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.70 0.7133 0.7333 0.7733 0.7867 0.7333 -1.24%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.435 0.905 0.70 0.71 1.50 1.25 1.45 -
P/RPS 11.05 16.78 26.88 37.91 37.11 14.85 30.70 -15.65%
P/EPS -38.39 -56.88 -55.19 36.25 -137.10 40.32 68.68 -
EY -2.60 -1.76 -1.81 2.76 -0.73 2.48 1.46 -
DY 6.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.86 0.65 0.65 0.86 0.71 0.88 -5.16%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 26/08/21 27/08/20 26/08/19 28/08/18 23/08/17 24/08/16 -
Price 0.40 0.53 0.63 0.70 0.92 1.38 1.43 -
P/RPS 10.16 9.83 24.19 37.38 22.76 16.40 30.28 -16.63%
P/EPS -35.30 -33.31 -49.67 35.74 -84.09 44.51 67.73 -
EY -2.83 -3.00 -2.01 2.80 -1.19 2.25 1.48 -
DY 7.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.50 0.59 0.64 0.53 0.78 0.87 -6.26%

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