[GOPENG] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.59%
YoY- -79.73%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 10,478 9,866 9,784 9,425 17,912 16,197 9,946 0.87%
PBT 5,208 9,645 1,176 1,574 5,697 14,693 -30,160 -
Tax -302 -538 -406 -500 -394 -120 -1,664 -24.73%
NP 4,905 9,106 769 1,074 5,302 14,573 -31,824 -
-
NP to SH 4,905 9,106 769 1,074 5,302 14,573 -31,824 -
-
Tax Rate 5.80% 5.58% 34.52% 31.77% 6.92% 0.82% - -
Total Cost 5,573 760 9,014 8,350 12,609 1,624 41,770 -28.49%
-
Net Worth 290,512 292,306 290,512 270,786 272,580 283,104 347,888 -2.95%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 290,512 292,306 290,512 270,786 272,580 283,104 347,888 -2.95%
NOSH 179,328 179,328 179,328 179,328 179,328 179,180 179,323 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 46.81% 92.30% 7.86% 11.40% 29.60% 89.97% -319.95% -
ROE 1.69% 3.12% 0.26% 0.40% 1.95% 5.15% -9.15% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 5.84 5.50 5.46 5.26 9.99 9.04 5.55 0.85%
EPS 2.73 5.08 0.43 0.60 2.96 8.13 -17.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.63 1.62 1.51 1.52 1.58 1.94 -2.95%
Adjusted Per Share Value based on latest NOSH - 179,328
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.60 2.45 2.42 2.34 4.44 4.01 2.47 0.85%
EPS 1.22 2.26 0.19 0.27 1.31 3.61 -7.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.7244 0.72 0.6711 0.6756 0.7016 0.8622 -2.95%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.35 1.01 0.78 0.73 0.74 0.68 1.16 -
P/RPS 23.10 18.36 14.30 13.89 7.41 7.52 20.91 1.67%
P/EPS 49.35 19.89 181.82 121.81 25.03 8.36 -6.54 -
EY 2.03 5.03 0.55 0.82 4.00 11.96 -15.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.62 0.48 0.48 0.49 0.43 0.60 5.55%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 25/11/15 26/11/14 25/11/13 29/11/12 23/11/11 24/11/10 -
Price 1.23 1.23 0.795 0.74 0.73 0.72 1.43 -
P/RPS 21.05 22.36 14.57 14.08 7.31 7.96 25.78 -3.31%
P/EPS 44.97 24.22 185.31 123.48 24.69 8.85 -8.06 -
EY 2.22 4.13 0.54 0.81 4.05 11.30 -12.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.49 0.49 0.48 0.46 0.74 0.44%

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