[GOPENG] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -92.13%
YoY- -10.13%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 9,491 9,784 9,362 9,908 10,201 9,425 8,086 11.23%
PBT 773 1,176 -144 404 4,102 1,574 1,754 -42.00%
Tax 244 -406 -478 -120 -495 -500 -450 -
NP 1,017 769 -622 284 3,607 1,074 1,304 -15.23%
-
NP to SH 1,017 769 -622 284 3,607 1,074 1,304 -15.23%
-
Tax Rate -31.57% 34.52% - 29.70% 12.07% 31.77% 25.66% -
Total Cost 8,474 9,014 9,984 9,624 6,594 8,350 6,782 15.96%
-
Net Worth 290,512 290,512 294,099 295,892 294,240 270,786 274,373 3.87%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 290,512 290,512 294,099 295,892 294,240 270,786 274,373 3.87%
NOSH 179,328 179,328 179,328 179,328 179,414 179,328 179,328 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 10.72% 7.86% -6.64% 2.87% 35.36% 11.40% 16.13% -
ROE 0.35% 0.26% -0.21% 0.10% 1.23% 0.40% 0.48% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.29 5.46 5.22 5.53 5.69 5.26 4.51 11.18%
EPS 0.57 0.43 -0.34 0.16 2.01 0.60 0.72 -14.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.62 1.64 1.65 1.64 1.51 1.53 3.87%
Adjusted Per Share Value based on latest NOSH - 179,328
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.35 2.42 2.32 2.46 2.53 2.34 2.00 11.31%
EPS 0.25 0.19 -0.15 0.07 0.89 0.27 0.32 -15.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.72 0.7289 0.7333 0.7292 0.6711 0.68 3.87%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.83 0.78 0.85 0.77 0.74 0.73 0.72 -
P/RPS 15.68 14.30 16.28 13.94 13.02 13.89 15.97 -1.21%
P/EPS 146.36 181.82 -245.06 486.21 36.81 121.81 99.02 29.66%
EY 0.68 0.55 -0.41 0.21 2.72 0.82 1.01 -23.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.52 0.47 0.45 0.48 0.47 5.58%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 26/11/14 27/08/14 30/05/14 28/02/14 25/11/13 26/08/13 -
Price 1.06 0.795 0.83 0.82 0.755 0.74 0.75 -
P/RPS 20.03 14.57 15.90 14.84 13.28 14.08 16.63 13.16%
P/EPS 186.91 185.31 -239.30 517.78 37.55 123.48 103.14 48.47%
EY 0.54 0.54 -0.42 0.19 2.66 0.81 0.97 -32.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.49 0.51 0.50 0.46 0.49 0.49 20.66%

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