[GOPENG] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -221.97%
YoY- -6.82%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 16,622 8,128 15,884 14,506 7,006 5,038 7,248 14.82%
PBT -914 -3,598 -4,474 -4,280 -3,334 5,268 -1,776 -10.47%
Tax 0 -4 -98 0 -78 0 -186 -
NP -914 -3,602 -4,572 -4,280 -3,412 5,268 -1,962 -11.94%
-
NP to SH 900 -3,602 -4,572 -4,280 -3,412 5,268 -1,962 -
-
Tax Rate - - - - - 0.00% - -
Total Cost 17,536 11,730 20,456 18,786 10,418 -230 9,210 11.31%
-
Net Worth 379,280 266,303 274,373 282,443 287,823 295,892 312,032 3.30%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 8,069 12,104 - - - - -
Div Payout % - 0.00% 0.00% - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 379,280 266,303 274,373 282,443 287,823 295,892 312,032 3.30%
NOSH 403,490 403,490 403,490 268,993 268,993 268,993 179,328 14.45%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -5.50% -44.32% -28.78% -29.51% -48.70% 104.57% -27.07% -
ROE 0.24% -1.35% -1.67% -1.52% -1.19% 1.78% -0.63% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.12 2.01 3.94 5.39 2.60 1.87 4.04 0.32%
EPS -0.22 -0.90 -1.14 -1.60 -1.26 1.96 -1.10 -23.50%
DPS 0.00 2.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.66 0.68 1.05 1.07 1.10 1.74 -9.74%
Adjusted Per Share Value based on latest NOSH - 403,490
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.12 2.01 3.94 3.60 1.74 1.25 1.80 14.78%
EPS -0.22 -0.90 -1.14 -1.06 -0.85 1.31 -0.49 -12.48%
DPS 0.00 2.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.66 0.68 0.70 0.7133 0.7333 0.7733 3.30%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.415 0.335 0.435 0.905 0.70 0.71 1.50 -
P/RPS 10.07 16.63 11.05 16.78 26.88 37.91 37.11 -19.52%
P/EPS 186.05 -37.53 -38.39 -56.88 -55.19 36.25 -137.10 -
EY 0.54 -2.66 -2.60 -1.76 -1.81 2.76 -0.73 -
DY 0.00 5.97 6.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.64 0.86 0.65 0.65 0.86 -10.55%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 22/08/23 25/08/22 26/08/21 27/08/20 26/08/19 28/08/18 -
Price 0.42 0.395 0.40 0.53 0.63 0.70 0.92 -
P/RPS 10.20 19.61 10.16 9.83 24.19 37.38 22.76 -12.51%
P/EPS 188.30 -44.25 -35.30 -33.31 -49.67 35.74 -84.09 -
EY 0.53 -2.26 -2.83 -3.00 -2.01 2.80 -1.19 -
DY 0.00 5.06 7.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.59 0.50 0.59 0.64 0.53 -2.68%

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