[GOPENG] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -194.07%
YoY- -1567.72%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 11,173 14,701 10,770 7,301 6,824 13,754 13,300 -2.86%
PBT -6,143 -973 -5,213 -2,771 2,999 5,620 5,485 -
Tax 2,126 739 927 -3 -2,810 -819 -269 -
NP -4,017 -234 -4,286 -2,774 189 4,801 5,216 -
-
NP to SH -4,017 -234 -4,286 -2,774 189 4,801 5,216 -
-
Tax Rate - - - - 93.70% 14.57% 4.90% -
Total Cost 15,190 14,935 15,056 10,075 6,635 8,953 8,084 11.07%
-
Net Worth 266,303 278,408 282,443 285,133 325,482 313,825 179,328 6.80%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 6,052 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 266,303 278,408 282,443 285,133 325,482 313,825 179,328 6.80%
NOSH 403,490 403,490 268,993 268,993 268,993 179,328 179,328 14.46%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -35.95% -1.59% -39.80% -37.99% 2.77% 34.91% 39.22% -
ROE -1.51% -0.08% -1.52% -0.97% 0.06% 1.53% 2.91% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.77 3.64 4.00 2.71 2.54 7.67 7.42 -15.13%
EPS -1.00 -0.06 -1.59 -1.03 0.07 2.68 2.91 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.69 1.05 1.06 1.21 1.75 1.00 -6.68%
Adjusted Per Share Value based on latest NOSH - 268,993
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 2.77 3.64 2.67 1.81 1.69 3.41 3.30 -2.87%
EPS -1.00 -0.06 -1.06 -0.69 0.05 1.19 1.29 -
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.69 0.70 0.7067 0.8067 0.7778 0.4444 6.81%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.355 0.43 0.93 0.65 0.66 1.41 1.24 -
P/RPS 12.82 11.80 23.23 23.95 26.02 18.38 16.72 -4.32%
P/EPS -35.66 -741.46 -58.37 -63.03 939.34 52.67 42.63 -
EY -2.80 -0.13 -1.71 -1.59 0.11 1.90 2.35 -
DY 4.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.89 0.61 0.55 0.81 1.24 -12.93%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 27/05/21 23/06/20 15/05/19 28/05/18 22/05/17 -
Price 0.355 0.465 0.935 0.70 0.70 1.42 1.33 -
P/RPS 12.82 12.76 23.35 25.79 27.59 18.51 17.93 -5.43%
P/EPS -35.66 -801.81 -58.68 -67.88 996.27 53.04 45.73 -
EY -2.80 -0.12 -1.70 -1.47 0.10 1.89 2.19 -
DY 4.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.67 0.89 0.66 0.58 0.81 1.33 -13.94%

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