[GOPENG] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -44.03%
YoY- 1083.71%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 7,556 15,472 10,478 9,866 9,784 9,425 17,912 -13.39%
PBT 8,145 5,701 5,208 9,645 1,176 1,574 5,697 6.13%
Tax -129 41 -302 -538 -406 -500 -394 -16.97%
NP 8,016 5,742 4,905 9,106 769 1,074 5,302 7.12%
-
NP to SH 8,016 5,742 4,905 9,106 769 1,074 5,302 7.12%
-
Tax Rate 1.58% -0.72% 5.80% 5.58% 34.52% 31.77% 6.92% -
Total Cost -460 9,729 5,573 760 9,014 8,350 12,609 -
-
Net Worth 312,032 312,032 290,512 292,306 290,512 270,786 272,580 2.27%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 312,032 312,032 290,512 292,306 290,512 270,786 272,580 2.27%
NOSH 268,993 179,328 179,328 179,328 179,328 179,328 179,328 6.98%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 106.09% 37.12% 46.81% 92.30% 7.86% 11.40% 29.60% -
ROE 2.57% 1.84% 1.69% 3.12% 0.26% 0.40% 1.95% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.81 8.63 5.84 5.50 5.46 5.26 9.99 -19.04%
EPS 2.99 3.20 2.73 5.08 0.43 0.60 2.96 0.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.74 1.62 1.63 1.62 1.51 1.52 -4.40%
Adjusted Per Share Value based on latest NOSH - 179,328
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 1.87 3.83 2.60 2.45 2.42 2.34 4.44 -13.41%
EPS 1.99 1.42 1.22 2.26 0.19 0.27 1.31 7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7733 0.7733 0.72 0.7244 0.72 0.6711 0.6756 2.27%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.80 1.40 1.35 1.01 0.78 0.73 0.74 -
P/RPS 28.48 16.23 23.10 18.36 14.30 13.89 7.41 25.14%
P/EPS 26.85 43.72 49.35 19.89 181.82 121.81 25.03 1.17%
EY 3.72 2.29 2.03 5.03 0.55 0.82 4.00 -1.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.83 0.62 0.48 0.48 0.49 5.86%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 22/11/17 23/11/16 25/11/15 26/11/14 25/11/13 29/11/12 -
Price 0.67 1.38 1.23 1.23 0.795 0.74 0.73 -
P/RPS 23.85 15.99 21.05 22.36 14.57 14.08 7.31 21.77%
P/EPS 22.48 43.09 44.97 24.22 185.31 123.48 24.69 -1.55%
EY 4.45 2.32 2.22 4.13 0.54 0.81 4.05 1.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.79 0.76 0.75 0.49 0.49 0.48 3.20%

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