[GOPENG] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -52.32%
YoY- -96.65%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 8,128 7,976 12,877 14,021 15,884 14,788 14,391 -31.74%
PBT -3,598 -2,864 -5,782 -6,897 -4,474 -1,420 -3,175 8.72%
Tax -4 0 2,125 -66 -98 0 739 -
NP -3,602 -2,864 -3,657 -6,964 -4,572 -1,420 -2,436 29.88%
-
NP to SH -3,602 -2,864 -3,657 -6,964 -4,572 -1,420 -2,436 29.88%
-
Tax Rate - - - - - - - -
Total Cost 11,730 10,840 16,534 20,985 20,456 16,208 16,827 -21.43%
-
Net Worth 266,303 266,303 266,303 266,303 274,373 278,408 278,408 -2.92%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 8,069 - 6,052 8,069 12,104 - - -
Div Payout % 0.00% - 0.00% 0.00% 0.00% - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 266,303 266,303 266,303 266,303 274,373 278,408 278,408 -2.92%
NOSH 403,490 403,490 403,490 403,490 403,490 403,490 403,490 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin -44.32% -35.91% -28.40% -49.67% -28.78% -9.60% -16.93% -
ROE -1.35% -1.08% -1.37% -2.62% -1.67% -0.51% -0.87% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.01 1.98 3.19 3.48 3.94 3.67 3.57 -31.88%
EPS -0.90 -0.72 -0.91 -1.72 -1.14 -0.36 -0.60 31.13%
DPS 2.00 0.00 1.50 2.00 3.00 0.00 0.00 -
NAPS 0.66 0.66 0.66 0.66 0.68 0.69 0.69 -2.92%
Adjusted Per Share Value based on latest NOSH - 403,490
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 2.01 1.98 3.19 3.48 3.94 3.67 3.57 -31.88%
EPS -0.90 -0.72 -0.91 -1.72 -1.14 -0.36 -0.60 31.13%
DPS 2.00 0.00 1.50 2.00 3.00 0.00 0.00 -
NAPS 0.66 0.66 0.66 0.66 0.68 0.69 0.69 -2.92%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.335 0.355 0.40 0.40 0.435 0.43 0.42 -
P/RPS 16.63 17.96 12.53 11.51 11.05 11.73 11.78 25.92%
P/EPS -37.53 -50.01 -44.13 -23.18 -38.39 -122.18 -69.57 -33.80%
EY -2.66 -2.00 -2.27 -4.31 -2.60 -0.82 -1.44 50.71%
DY 5.97 0.00 3.75 5.00 6.90 0.00 0.00 -
P/NAPS 0.51 0.54 0.61 0.61 0.64 0.62 0.61 -11.28%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 25/05/23 27/02/23 25/11/22 25/08/22 26/05/22 24/02/22 -
Price 0.395 0.355 0.38 0.395 0.40 0.465 0.48 -
P/RPS 19.61 17.96 11.91 11.37 10.16 12.69 13.46 28.60%
P/EPS -44.25 -50.01 -41.93 -22.89 -35.30 -132.13 -79.51 -32.41%
EY -2.26 -2.00 -2.39 -4.37 -2.83 -0.76 -1.26 47.78%
DY 5.06 0.00 3.95 5.06 7.50 0.00 0.00 -
P/NAPS 0.60 0.54 0.58 0.60 0.59 0.67 0.70 -9.79%

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