[GOPENG] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 58.15%
YoY- -25.44%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 14,788 14,391 14,349 14,506 13,552 9,219 8,226 47.90%
PBT -1,420 -3,175 -3,541 -4,280 -10,228 -7,661 -4,134 -50.98%
Tax 0 739 0 0 0 926 -97 -
NP -1,420 -2,436 -3,541 -4,280 -10,228 -6,735 -4,232 -51.74%
-
NP to SH -1,420 -2,436 -3,541 -4,280 -10,228 -6,735 -4,232 -51.74%
-
Tax Rate - - - - - - - -
Total Cost 16,208 16,827 17,890 18,786 23,780 15,954 12,458 19.19%
-
Net Worth 278,408 278,408 184,798 282,443 282,443 309,342 279,753 -0.32%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 278,408 278,408 184,798 282,443 282,443 309,342 279,753 -0.32%
NOSH 403,490 403,490 403,490 268,993 268,993 268,993 268,993 31.06%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -9.60% -16.93% -24.68% -29.51% -75.47% -73.06% -51.44% -
ROE -0.51% -0.87% -1.92% -1.52% -3.62% -2.18% -1.51% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3.67 3.57 5.33 5.39 5.04 3.43 3.06 12.89%
EPS -0.36 -0.60 -0.88 -1.60 -3.80 -2.50 -1.57 -62.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.687 1.05 1.05 1.15 1.04 -23.94%
Adjusted Per Share Value based on latest NOSH - 268,993
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 3.67 3.57 3.56 3.60 3.36 2.28 2.04 47.97%
EPS -0.36 -0.60 -0.88 -1.06 -2.53 -1.67 -1.05 -51.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.458 0.70 0.70 0.7667 0.6933 -0.31%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.43 0.42 0.485 0.905 0.93 0.665 0.64 -
P/RPS 11.73 11.78 9.09 16.78 18.46 19.40 20.93 -32.04%
P/EPS -122.18 -69.57 -36.84 -56.88 -24.46 -26.56 -40.68 108.30%
EY -0.82 -1.44 -2.71 -1.76 -4.09 -3.77 -2.46 -51.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.61 0.71 0.86 0.89 0.58 0.62 0.00%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 30/03/21 26/11/20 -
Price 0.465 0.48 0.465 0.53 0.935 0.99 0.695 -
P/RPS 12.69 13.46 8.72 9.83 18.56 28.89 22.72 -32.20%
P/EPS -132.13 -79.51 -35.32 -33.31 -24.59 -39.54 -44.18 107.71%
EY -0.76 -1.26 -2.83 -3.00 -4.07 -2.53 -2.26 -51.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.68 0.50 0.89 0.86 0.67 0.00%

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