[GOPENG] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 54.69%
YoY- 76.57%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 16,622 10,640 8,963 8,840 8,128 7,976 12,877 18.57%
PBT -914 -3,912 -1,553 -1,628 -3,598 -2,864 -5,782 -70.79%
Tax 0 0 838 -4 -4 0 2,125 -
NP -914 -3,912 -715 -1,632 -3,602 -2,864 -3,657 -60.35%
-
NP to SH 900 -3,900 -790 -1,632 -3,602 -2,864 -3,657 -
-
Tax Rate - - - - - - - -
Total Cost 17,536 14,552 9,678 10,472 11,730 10,840 16,534 4.00%
-
Net Worth 379,280 379,280 375,245 262,268 266,303 266,303 266,303 26.61%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 4,034 5,379 8,069 - 6,052 -
Div Payout % - - 0.00% 0.00% 0.00% - 0.00% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 379,280 379,280 375,245 262,268 266,303 266,303 266,303 26.61%
NOSH 403,490 403,490 403,490 403,490 403,490 403,490 403,490 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin -5.50% -36.77% -7.98% -18.46% -44.32% -35.91% -28.40% -
ROE 0.24% -1.03% -0.21% -0.62% -1.35% -1.08% -1.37% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.12 2.64 2.22 2.19 2.01 1.98 3.19 18.61%
EPS -0.22 -0.96 -0.20 -0.40 -0.90 -0.72 -0.91 -61.22%
DPS 0.00 0.00 1.00 1.33 2.00 0.00 1.50 -
NAPS 0.94 0.94 0.93 0.65 0.66 0.66 0.66 26.61%
Adjusted Per Share Value based on latest NOSH - 403,490
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 4.12 2.64 2.22 2.19 2.01 1.98 3.19 18.61%
EPS -0.22 -0.96 -0.20 -0.40 -0.90 -0.72 -0.91 -61.22%
DPS 0.00 0.00 1.00 1.33 2.00 0.00 1.50 -
NAPS 0.94 0.94 0.93 0.65 0.66 0.66 0.66 26.61%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.415 0.335 0.34 0.35 0.335 0.355 0.40 -
P/RPS 10.07 12.70 15.31 15.98 16.63 17.96 12.53 -13.57%
P/EPS 186.05 -34.66 -173.65 -86.53 -37.53 -50.01 -44.13 -
EY 0.54 -2.89 -0.58 -1.16 -2.66 -2.00 -2.27 -
DY 0.00 0.00 2.94 3.81 5.97 0.00 3.75 -
P/NAPS 0.44 0.36 0.37 0.54 0.51 0.54 0.61 -19.58%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 15/05/24 29/02/24 22/11/23 22/08/23 25/05/23 27/02/23 -
Price 0.42 0.41 0.34 0.355 0.395 0.355 0.38 -
P/RPS 10.20 15.55 15.31 16.20 19.61 17.96 11.91 -9.82%
P/EPS 188.30 -42.42 -173.65 -87.77 -44.25 -50.01 -41.93 -
EY 0.53 -2.36 -0.58 -1.14 -2.26 -2.00 -2.39 -
DY 0.00 0.00 2.94 3.76 5.06 0.00 3.95 -
P/NAPS 0.45 0.44 0.37 0.55 0.60 0.54 0.58 -15.57%

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