[GOPENG] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 285.53%
YoY- -28.41%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 11,604 7,859 7,400 7,338 7,069 13,434 12,148 -0.75%
PBT 4,276 3,906 7,234 882 1,181 4,273 11,020 -14.58%
Tax 31 -227 -404 -305 -375 -296 -90 -
NP 4,307 3,679 6,830 577 806 3,977 10,930 -14.36%
-
NP to SH 4,307 3,679 6,830 577 806 3,977 10,930 -14.36%
-
Tax Rate -0.72% 5.81% 5.58% 34.58% 31.75% 6.93% 0.82% -
Total Cost 7,297 4,180 570 6,761 6,263 9,457 1,218 34.73%
-
Net Worth 312,032 290,512 292,306 290,512 270,786 272,580 283,104 1.63%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 312,032 290,512 292,306 290,512 270,786 272,580 283,104 1.63%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,180 0.01%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 37.12% 46.81% 92.30% 7.86% 11.40% 29.60% 89.97% -
ROE 1.38% 1.27% 2.34% 0.20% 0.30% 1.46% 3.86% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.47 4.38 4.13 4.09 3.94 7.49 6.78 -0.77%
EPS 2.40 2.05 3.81 0.32 0.45 2.22 6.10 -14.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.62 1.63 1.62 1.51 1.52 1.58 1.61%
Adjusted Per Share Value based on latest NOSH - 179,328
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.88 1.95 1.83 1.82 1.75 3.33 3.01 -0.73%
EPS 1.07 0.91 1.69 0.14 0.20 0.99 2.71 -14.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7733 0.72 0.7244 0.72 0.6711 0.6756 0.7016 1.63%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.40 1.35 1.01 0.78 0.73 0.74 0.68 -
P/RPS 21.64 30.80 24.48 19.06 18.52 9.88 10.03 13.66%
P/EPS 58.29 65.80 26.52 242.42 162.42 33.37 11.15 31.70%
EY 1.72 1.52 3.77 0.41 0.62 3.00 8.97 -24.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.83 0.62 0.48 0.48 0.49 0.43 10.89%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 23/11/16 25/11/15 26/11/14 25/11/13 29/11/12 23/11/11 -
Price 1.38 1.23 1.23 0.795 0.74 0.73 0.72 -
P/RPS 21.33 28.07 29.81 19.43 18.77 9.74 10.62 12.31%
P/EPS 57.46 59.96 32.29 247.08 164.64 32.92 11.80 30.15%
EY 1.74 1.67 3.10 0.40 0.61 3.04 8.47 -23.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.75 0.49 0.49 0.48 0.46 9.42%

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