[GOPENG] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 94.35%
YoY- -46.13%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 3,975 5,667 11,604 7,859 7,400 7,338 7,069 -9.14%
PBT 2,407 6,109 4,276 3,906 7,234 882 1,181 12.59%
Tax -4 -97 31 -227 -404 -305 -375 -53.06%
NP 2,403 6,012 4,307 3,679 6,830 577 806 19.95%
-
NP to SH 2,403 6,012 4,307 3,679 6,830 577 806 19.95%
-
Tax Rate 0.17% 1.59% -0.72% 5.81% 5.58% 34.58% 31.75% -
Total Cost 1,572 -345 7,297 4,180 570 6,761 6,263 -20.56%
-
Net Worth 287,823 312,032 312,032 290,512 292,306 290,512 270,786 1.02%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 287,823 312,032 312,032 290,512 292,306 290,512 270,786 1.02%
NOSH 268,993 268,993 179,328 179,328 179,328 179,328 179,328 6.98%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 60.45% 106.09% 37.12% 46.81% 92.30% 7.86% 11.40% -
ROE 0.83% 1.93% 1.38% 1.27% 2.34% 0.20% 0.30% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1.48 2.11 6.47 4.38 4.13 4.09 3.94 -15.05%
EPS 0.89 2.24 2.40 2.05 3.81 0.32 0.45 12.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.16 1.74 1.62 1.63 1.62 1.51 -5.57%
Adjusted Per Share Value based on latest NOSH - 179,328
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 0.99 1.40 2.88 1.95 1.83 1.82 1.75 -9.05%
EPS 0.60 1.49 1.07 0.91 1.69 0.14 0.20 20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7133 0.7733 0.7733 0.72 0.7244 0.72 0.6711 1.02%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.71 0.80 1.40 1.35 1.01 0.78 0.73 -
P/RPS 48.05 37.97 21.64 30.80 24.48 19.06 18.52 17.21%
P/EPS 79.48 35.79 58.29 65.80 26.52 242.42 162.42 -11.22%
EY 1.26 2.79 1.72 1.52 3.77 0.41 0.62 12.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.69 0.80 0.83 0.62 0.48 0.48 5.44%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 21/11/18 22/11/17 23/11/16 25/11/15 26/11/14 25/11/13 -
Price 0.685 0.67 1.38 1.23 1.23 0.795 0.74 -
P/RPS 46.35 31.80 21.33 28.07 29.81 19.43 18.77 16.25%
P/EPS 76.68 29.98 57.46 59.96 32.29 247.08 164.64 -11.95%
EY 1.30 3.34 1.74 1.67 3.10 0.40 0.61 13.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.79 0.76 0.75 0.49 0.49 4.54%

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