[GOPENG] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
21-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 208.82%
YoY- 8.57%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 13,811 9,085 5,765 9,571 15,115 9,697 9,554 6.32%
PBT -7,217 -2,556 1,395 6,414 5,110 4,055 7,125 -
Tax 1,000 -73 -2,716 -914 -44 764 146 37.76%
NP -6,217 -2,629 -1,321 5,500 5,066 4,819 7,271 -
-
NP to SH -6,217 -2,629 -1,321 5,500 5,066 4,819 7,271 -
-
Tax Rate - - 194.70% 14.25% 0.86% -18.84% -2.05% -
Total Cost 20,028 11,714 7,086 4,071 10,049 4,878 2,283 43.56%
-
Net Worth 184,798 279,753 287,823 312,032 312,032 290,512 292,306 -7.35%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 184,798 279,753 287,823 312,032 312,032 290,512 292,306 -7.35%
NOSH 403,490 268,993 268,993 268,993 179,328 179,328 179,328 14.45%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -45.01% -28.94% -22.91% 57.47% 33.52% 49.70% 76.10% -
ROE -3.36% -0.94% -0.46% 1.76% 1.62% 1.66% 2.49% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 5.13 3.38 2.14 3.56 8.43 5.41 5.33 -0.63%
EPS -2.31 -0.98 -0.49 2.04 2.82 2.69 4.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.687 1.04 1.07 1.16 1.74 1.62 1.63 -13.39%
Adjusted Per Share Value based on latest NOSH - 268,993
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 3.42 2.25 1.43 2.37 3.75 2.40 2.37 6.29%
EPS -1.54 -0.65 -0.33 1.36 1.26 1.19 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.6933 0.7133 0.7733 0.7733 0.72 0.7244 -7.35%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.485 0.64 0.71 0.80 1.40 1.35 1.01 -
P/RPS 9.45 18.95 33.13 22.48 16.61 24.97 18.96 -10.94%
P/EPS -20.98 -65.48 -144.58 39.13 49.56 50.24 24.91 -
EY -4.77 -1.53 -0.69 2.56 2.02 1.99 4.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.62 0.66 0.69 0.80 0.83 0.62 2.28%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 28/11/19 21/11/18 22/11/17 23/11/16 25/11/15 -
Price 0.465 0.695 0.685 0.67 1.38 1.23 1.23 -
P/RPS 9.06 20.58 31.96 18.83 16.37 22.75 23.09 -14.42%
P/EPS -20.12 -71.11 -139.49 32.77 48.85 45.77 30.34 -
EY -4.97 -1.41 -0.72 3.05 2.05 2.18 3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.67 0.64 0.58 0.79 0.76 0.75 -1.61%

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