[GOPENG] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 32.8%
YoY- -81.73%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 13,300 11,371 9,697 8,505 8,752 9,237 9,554 24.64%
PBT 5,485 4,741 4,055 738 311 7,383 7,125 -15.99%
Tax -269 -303 764 991 991 588 146 -
NP 5,216 4,438 4,819 1,729 1,302 7,971 7,271 -19.84%
-
NP to SH 5,216 4,438 4,819 1,729 1,302 7,971 7,271 -19.84%
-
Tax Rate 4.90% 6.39% -18.84% -134.28% -318.65% -7.96% -2.05% -
Total Cost 8,084 6,933 4,878 6,776 7,450 1,266 2,283 132.13%
-
Net Worth 179,328 313,825 290,512 295,892 294,099 181,333 292,306 -27.77%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 179,328 313,825 290,512 295,892 294,099 181,333 292,306 -27.77%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,328 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 39.22% 39.03% 49.70% 20.33% 14.88% 86.29% 76.10% -
ROE 2.91% 1.41% 1.66% 0.58% 0.44% 4.40% 2.49% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 7.42 6.34 5.41 4.74 4.88 5.09 5.33 24.65%
EPS 2.91 2.47 2.69 0.96 0.73 4.40 4.05 -19.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.75 1.62 1.65 1.64 1.00 1.63 -27.77%
Adjusted Per Share Value based on latest NOSH - 179,328
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 3.30 2.82 2.40 2.11 2.17 2.29 2.37 24.66%
EPS 1.29 1.10 1.19 0.43 0.32 1.98 1.80 -19.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4444 0.7778 0.72 0.7333 0.7289 0.4494 0.7244 -27.77%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.24 1.20 1.35 1.45 1.42 1.27 1.01 -
P/RPS 16.72 18.92 24.97 30.57 29.10 24.93 18.96 -8.03%
P/EPS 42.63 48.49 50.24 150.39 195.58 28.89 24.91 43.02%
EY 2.35 2.06 1.99 0.66 0.51 3.46 4.01 -29.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.69 0.83 0.88 0.87 1.27 0.62 58.67%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 22/05/17 22/02/17 23/11/16 24/08/16 30/05/16 24/02/16 25/11/15 -
Price 1.33 1.22 1.23 1.43 1.42 1.30 1.23 -
P/RPS 17.93 19.24 22.75 30.15 29.10 25.52 23.09 -15.50%
P/EPS 45.73 49.30 45.77 148.32 195.58 29.57 30.34 31.42%
EY 2.19 2.03 2.18 0.67 0.51 3.38 3.30 -23.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.70 0.76 0.87 0.87 1.30 0.75 46.45%

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