[GOPENG] YoY TTM 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- -23.16%
YoY- 115.31%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 9,571 15,115 9,697 9,554 10,468 8,721 18,763 -10.60%
PBT 6,414 5,110 4,055 7,125 3,801 198 3,213 12.20%
Tax -914 -44 764 146 -424 -1,363 -494 10.79%
NP 5,500 5,066 4,819 7,271 3,377 -1,165 2,719 12.45%
-
NP to SH 5,500 5,066 4,819 7,271 3,377 -1,165 2,719 12.45%
-
Tax Rate 14.25% 0.86% -18.84% -2.05% 11.15% 688.38% 15.38% -
Total Cost 4,071 10,049 4,878 2,283 7,091 9,886 16,044 -20.42%
-
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 57.47% 33.52% 49.70% 76.10% 32.26% -13.36% 14.49% -
ROE 1.76% 1.62% 1.66% 2.49% 1.16% -0.43% 1.00% -
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 3.56 8.43 5.41 5.33 5.84 4.86 10.46 -16.43%
EPS 2.04 2.82 2.69 4.05 1.88 -0.65 1.52 5.02%
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 2.37 3.75 2.40 2.37 2.59 2.16 4.65 -10.62%
EPS 1.36 1.26 1.19 1.80 0.84 -0.29 0.67 12.51%
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 22.48 16.61 24.97 18.96 13.36 15.01 7.07 21.25%
P/EPS 39.13 49.56 50.24 24.91 41.42 -112.37 48.81 -3.61%
EY 2.56 2.02 1.99 4.01 2.41 -0.89 2.05 3.77%
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 18.83 16.37 22.75 23.09 13.62 15.22 6.98 17.97%
P/EPS 32.77 48.85 45.77 30.34 42.22 -113.91 48.15 -6.20%
EY 3.05 2.05 2.18 3.30 2.37 -0.88 2.08 6.58%
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