[GOPENG] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 9.63%
YoY- 684.55%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 9,697 8,505 8,752 9,237 9,554 9,778 9,383 2.21%
PBT 4,055 738 311 7,383 7,125 9,383 8,546 -39.08%
Tax 764 991 991 588 146 80 -129 -
NP 4,819 1,729 1,302 7,971 7,271 9,463 8,417 -30.98%
-
NP to SH 4,819 1,729 1,302 7,971 7,271 9,463 8,417 -30.98%
-
Tax Rate -18.84% -134.28% -318.65% -7.96% -2.05% -0.85% 1.51% -
Total Cost 4,878 6,776 7,450 1,266 2,283 315 966 193.46%
-
Net Worth 290,512 295,892 294,099 181,333 292,306 299,479 297,686 -1.60%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 290,512 295,892 294,099 181,333 292,306 299,479 297,686 -1.60%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,328 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 49.70% 20.33% 14.88% 86.29% 76.10% 96.78% 89.70% -
ROE 1.66% 0.58% 0.44% 4.40% 2.49% 3.16% 2.83% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.41 4.74 4.88 5.09 5.33 5.45 5.23 2.27%
EPS 2.69 0.96 0.73 4.40 4.05 5.28 4.69 -30.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.65 1.64 1.00 1.63 1.67 1.66 -1.60%
Adjusted Per Share Value based on latest NOSH - 179,328
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 2.40 2.11 2.17 2.29 2.37 2.42 2.33 1.98%
EPS 1.19 0.43 0.32 1.98 1.80 2.35 2.09 -31.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.7333 0.7289 0.4494 0.7244 0.7422 0.7378 -1.61%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.35 1.45 1.42 1.27 1.01 1.01 0.98 -
P/RPS 24.97 30.57 29.10 24.93 18.96 18.52 18.73 21.06%
P/EPS 50.24 150.39 195.58 28.89 24.91 19.14 20.88 79.27%
EY 1.99 0.66 0.51 3.46 4.01 5.22 4.79 -44.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.88 0.87 1.27 0.62 0.60 0.59 25.47%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 24/08/16 30/05/16 24/02/16 25/11/15 26/08/15 27/05/15 -
Price 1.23 1.43 1.42 1.30 1.23 1.03 0.98 -
P/RPS 22.75 30.15 29.10 25.52 23.09 18.89 18.73 13.79%
P/EPS 45.77 148.32 195.58 29.57 30.34 19.52 20.88 68.50%
EY 2.18 0.67 0.51 3.38 3.30 5.12 4.79 -40.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 0.87 1.30 0.75 0.62 0.59 18.33%

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