[GOINNO] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[GOINNO] GO INNOVATE ASIA BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -94.97%
YoY- -95.86%
Quarter Report
Latest QR
Upcoming QR
GOINNO's Result
GOINNO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Revenue 821,888 1,243,627 1,249,878 1,587,516 1,916,044 1,328,646 782,614 1.64%
PBT 3,352 366 3,592 827 4,842 5,398 7,268 -22.73%
Tax -1,032 -246 -862 -660 -1,522 -1,366 -830 7.53%
NP 2,320 120 2,730 167 3,320 4,032 6,438 -28.83%
-
NP to SH 2,332 136 2,734 167 3,320 4,032 6,438 -28.71%
-
Tax Rate 30.79% 67.21% 24.00% 79.81% 31.43% 25.31% 11.42% -
Total Cost 819,568 1,243,507 1,247,148 1,587,349 1,912,724 1,324,614 776,176 1.82%
-
Net Worth 27,002 24,002 27,002 24,002 27,002 27,002 15,362 20.68%
Dividend
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Div - - - - 5,940 - - -
Div Payout % - - - - 178.94% - - -
Equity
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Net Worth 27,002 24,002 27,002 24,002 27,002 27,002 15,362 20.68%
NOSH 300,032 300,032 300,032 300,032 300,032 300,032 300,033 -0.00%
Ratio Analysis
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
NP Margin 0.28% 0.01% 0.22% 0.01% 0.17% 0.30% 0.82% -
ROE 8.64% 0.57% 10.12% 0.70% 12.29% 14.93% 41.91% -
Per Share
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 273.93 414.50 416.58 529.11 638.61 442.83 458.48 -15.77%
EPS 0.78 0.04 0.92 0.06 1.10 1.34 3.78 -40.90%
DPS 0.00 0.00 0.00 0.00 1.98 0.00 0.00 -
NAPS 0.09 0.08 0.09 0.08 0.09 0.09 0.09 0.00%
Adjusted Per Share Value based on latest NOSH - 300,032
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
RPS 273.93 414.50 416.58 529.11 638.61 442.83 260.84 1.64%
EPS 0.78 0.04 0.92 0.06 1.10 1.34 2.15 -28.67%
DPS 0.00 0.00 0.00 0.00 1.98 0.00 0.00 -
NAPS 0.09 0.08 0.09 0.08 0.09 0.09 0.0512 20.68%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 30/06/23 30/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 -
Price 0.35 0.35 0.35 0.35 0.35 0.36 0.36 -
P/RPS 0.13 0.08 0.08 0.07 0.05 0.08 0.08 17.56%
P/EPS 45.03 772.14 38.41 628.81 31.63 26.79 9.55 67.68%
EY 2.22 0.13 2.60 0.16 3.16 3.73 10.48 -40.38%
DY 0.00 0.00 0.00 0.00 5.66 0.00 0.00 -
P/NAPS 3.89 4.38 3.89 4.38 3.89 4.00 4.00 -0.92%
Price Multiplier on Announcement Date
30/06/23 31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 CAGR
Date 23/08/23 27/02/23 24/08/22 25/02/22 02/09/21 23/03/21 25/08/20 -
Price 0.35 0.35 0.35 0.35 0.35 0.00 0.36 -
P/RPS 0.13 0.08 0.08 0.07 0.05 0.00 0.08 17.56%
P/EPS 45.03 772.14 38.41 628.81 31.63 0.00 9.55 67.68%
EY 2.22 0.13 2.60 0.16 3.16 0.00 10.48 -40.38%
DY 0.00 0.00 0.00 0.00 5.66 0.00 0.00 -
P/NAPS 3.89 4.38 3.89 4.38 3.89 0.00 4.00 -0.92%

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