[GOPENG] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -92.13%
YoY- -10.13%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 15,252 7,536 9,476 9,908 7,876 14,404 17,360 -2.13%
PBT 6,188 3,212 31,500 404 436 6,376 22,024 -19.05%
Tax 136 0 -1,612 -120 -120 -360 -200 -
NP 6,324 3,212 29,888 284 316 6,016 21,824 -18.63%
-
NP to SH 6,324 3,212 29,888 284 316 6,016 21,824 -18.63%
-
Tax Rate -2.20% 0.00% 5.12% 29.70% 27.52% 5.65% 0.91% -
Total Cost 8,928 4,324 -20,412 9,624 7,560 8,388 -4,464 -
-
Net Worth 179,328 294,099 297,686 295,892 274,373 283,339 294,336 -7.91%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 179,328 294,099 297,686 295,892 274,373 283,339 294,336 -7.91%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,473 -0.01%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 41.46% 42.62% 315.41% 2.87% 4.01% 41.77% 125.71% -
ROE 3.53% 1.09% 10.04% 0.10% 0.12% 2.12% 7.41% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 8.51 4.20 5.28 5.53 4.39 8.03 9.67 -2.10%
EPS 0.12 1.80 16.68 0.16 0.16 3.36 12.16 -53.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.64 1.66 1.65 1.53 1.58 1.64 -7.90%
Adjusted Per Share Value based on latest NOSH - 179,328
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 3.78 1.87 2.35 2.46 1.95 3.57 4.30 -2.12%
EPS 1.57 0.80 7.41 0.07 0.08 1.49 5.41 -18.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4444 0.7289 0.7378 0.7333 0.68 0.7022 0.7295 -7.92%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.24 1.42 0.98 0.77 0.76 0.70 0.81 -
P/RPS 14.58 33.79 18.55 13.94 17.30 8.71 8.37 9.68%
P/EPS 35.16 79.28 5.88 486.21 431.30 20.87 6.66 31.92%
EY 2.84 1.26 17.01 0.21 0.23 4.79 15.01 -24.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.87 0.59 0.47 0.50 0.44 0.49 16.71%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 30/05/16 27/05/15 30/05/14 27/05/13 31/05/12 27/04/11 -
Price 1.33 1.42 0.98 0.82 0.80 0.86 0.87 -
P/RPS 15.64 33.79 18.55 14.84 18.22 10.71 8.99 9.65%
P/EPS 37.71 79.28 5.88 517.78 454.00 25.64 7.15 31.90%
EY 2.65 1.26 17.01 0.19 0.22 3.90 13.98 -24.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.87 0.59 0.50 0.52 0.54 0.53 16.55%

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