[GOPENG] YoY TTM 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- -0.22%
YoY- 519.45%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 13,300 8,752 9,383 10,708 13,454 16,739 13,984 -0.83%
PBT 5,485 311 8,546 4,093 1,805 6,048 -29,767 -
Tax -269 991 -129 -494 -1,224 -328 102,996 -
NP 5,216 1,302 8,417 3,599 581 5,720 73,229 -35.59%
-
NP to SH 5,216 1,302 8,417 3,599 581 5,720 73,409 -35.61%
-
Tax Rate 4.90% -318.65% 1.51% 12.07% 67.81% 5.42% - -
Total Cost 8,084 7,450 966 7,109 12,873 11,019 -59,245 -
-
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 39.22% 14.88% 89.70% 33.61% 4.32% 34.17% 523.66% -
ROE 2.91% 0.44% 2.83% 1.22% 0.21% 2.02% 24.94% -
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 7.42 4.88 5.23 5.97 7.50 9.33 7.79 -0.80%
EPS 2.91 0.73 4.69 2.01 0.32 3.19 40.90 -35.60%
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 3.30 2.17 2.33 2.65 3.33 4.15 3.47 -0.83%
EPS 1.29 0.32 2.09 0.89 0.14 1.42 18.19 -35.63%
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 16.72 29.10 18.73 12.90 10.13 7.50 10.40 8.22%
P/EPS 42.63 195.58 20.88 38.37 234.58 21.95 1.98 66.71%
EY 2.35 0.51 4.79 2.61 0.43 4.56 50.50 -39.99%
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 17.93 29.10 18.73 13.73 10.66 9.21 11.17 8.19%
P/EPS 45.73 195.58 20.88 40.86 246.92 26.96 2.13 66.63%
EY 2.19 0.51 4.79 2.45 0.40 3.71 47.01 -39.98%
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