[GOPENG] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 85.43%
YoY- 86.12%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 12,877 10,516 7,942 3,697 14,391 10,762 7,253 46.46%
PBT -5,782 -5,173 -2,237 -355 -3,175 -2,656 -2,140 93.63%
Tax 2,125 -50 -49 0 739 0 0 -
NP -3,657 -5,223 -2,286 -355 -2,436 -2,656 -2,140 42.79%
-
NP to SH -3,657 -5,223 -2,286 -355 -2,436 -2,656 -2,140 42.79%
-
Tax Rate - - - - - - - -
Total Cost 16,534 15,739 10,228 4,052 16,827 13,418 9,393 45.63%
-
Net Worth 266,303 266,303 274,373 278,408 278,408 184,798 282,443 -3.83%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 6,052 6,052 6,052 - - - - -
Div Payout % 0.00% 0.00% 0.00% - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 266,303 266,303 274,373 278,408 278,408 184,798 282,443 -3.83%
NOSH 403,490 403,490 403,490 403,490 403,490 403,490 268,993 30.94%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -28.40% -49.67% -28.78% -9.60% -16.93% -24.68% -29.51% -
ROE -1.37% -1.96% -0.83% -0.13% -0.87% -1.44% -0.76% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.19 2.61 1.97 0.92 3.57 4.00 2.70 11.72%
EPS -0.91 -1.29 -0.57 -0.09 -0.60 -0.66 -0.80 8.94%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.68 0.69 0.69 0.687 1.05 -26.55%
Adjusted Per Share Value based on latest NOSH - 403,490
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.19 2.61 1.97 0.92 3.57 2.67 1.80 46.29%
EPS -0.91 -1.29 -0.57 -0.09 -0.60 -0.66 -0.53 43.24%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.68 0.69 0.69 0.458 0.70 -3.83%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.40 0.40 0.435 0.43 0.42 0.485 0.905 -
P/RPS 12.53 15.35 22.10 46.93 11.78 12.12 33.56 -48.05%
P/EPS -44.13 -30.90 -76.78 -488.73 -69.57 -49.12 -113.76 -46.71%
EY -2.27 -3.24 -1.30 -0.20 -1.44 -2.04 -0.88 87.76%
DY 3.75 3.75 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.61 0.64 0.62 0.61 0.71 0.86 -20.41%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 25/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 0.38 0.395 0.40 0.465 0.48 0.465 0.53 -
P/RPS 11.91 15.16 20.32 50.75 13.46 11.62 19.66 -28.33%
P/EPS -41.93 -30.51 -70.60 -528.52 -79.51 -47.09 -66.62 -26.49%
EY -2.39 -3.28 -1.42 -0.19 -1.26 -2.12 -1.50 36.30%
DY 3.95 3.80 3.75 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.59 0.67 0.70 0.68 0.50 10.37%

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