[GOINNO] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[GOINNO] GO INNOVATE ASIA BERHAD
Announcement Date
02-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -58.83%
YoY- -48.43%
Quarter Report
Latest QR
Upcoming QR
GOINNO's Result
GOINNO's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Revenue 1,243,627 624,939 1,587,516 958,022 1,328,646 391,307 968,393 8.68%
PBT 366 1,796 827 2,421 5,398 3,634 2,839 -49.45%
Tax -246 -431 -660 -761 -1,366 -415 -1,014 -37.60%
NP 120 1,365 167 1,660 4,032 3,219 1,825 -59.60%
-
NP to SH 136 1,367 167 1,660 4,032 3,219 1,825 -57.88%
-
Tax Rate 67.21% 24.00% 79.81% 31.43% 25.31% 11.42% 35.72% -
Total Cost 1,243,507 623,574 1,587,349 956,362 1,324,614 388,088 966,568 8.75%
-
Net Worth 24,002 27,002 24,002 27,002 27,002 15,362 20,951 4.63%
Dividend
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Div - - - 2,970 - - - -
Div Payout % - - - 178.94% - - - -
Equity
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Net Worth 24,002 27,002 24,002 27,002 27,002 15,362 20,951 4.63%
NOSH 300,032 300,032 300,032 300,032 300,032 300,033 261,887 4.63%
Ratio Analysis
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
NP Margin 0.01% 0.22% 0.01% 0.17% 0.30% 0.82% 0.19% -
ROE 0.57% 5.06% 0.70% 6.15% 14.93% 20.95% 8.71% -
Per Share
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 414.50 208.29 529.11 319.31 442.83 229.24 369.77 3.87%
EPS 0.04 0.46 0.06 0.55 1.34 1.89 0.70 -61.44%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.08 0.09 0.09 0.09 0.08 0.00%
Adjusted Per Share Value based on latest NOSH - 300,032
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
RPS 414.50 208.29 529.11 319.31 442.83 130.42 322.76 8.68%
EPS 0.04 0.46 0.06 0.55 1.34 1.07 0.61 -59.64%
DPS 0.00 0.00 0.00 0.99 0.00 0.00 0.00 -
NAPS 0.08 0.09 0.08 0.09 0.09 0.0512 0.0698 4.64%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 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 0.36 0.36 0.00 -
P/RPS 0.08 0.17 0.07 0.11 0.08 0.16 0.00 -
P/EPS 772.14 76.82 628.81 63.26 26.79 19.09 0.00 -
EY 0.13 1.30 0.16 1.58 3.73 5.24 0.00 -
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 4.38 3.89 4.38 3.89 4.00 4.00 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/06/22 31/12/21 30/06/21 31/12/20 30/06/20 31/12/19 CAGR
Date 27/02/23 24/08/22 25/02/22 02/09/21 23/03/21 25/08/20 28/02/20 -
Price 0.35 0.35 0.35 0.35 0.00 0.36 0.36 -
P/RPS 0.08 0.17 0.07 0.11 0.00 0.16 0.10 -7.16%
P/EPS 772.14 76.82 628.81 63.26 0.00 19.09 51.66 146.12%
EY 0.13 1.30 0.16 1.58 0.00 5.24 1.94 -59.34%
DY 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
P/NAPS 4.38 3.89 4.38 3.89 0.00 4.00 4.50 -0.89%

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