[GOPENG] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
21-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 9.38%
YoY- 24.85%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 9,571 11,587 13,754 15,509 15,115 14,681 13,300 -19.67%
PBT 6,414 2,691 5,620 6,326 5,110 5,596 5,485 10.98%
Tax -914 -910 -819 -785 -44 -271 -269 125.84%
NP 5,500 1,781 4,801 5,541 5,066 5,325 5,216 3.59%
-
NP to SH 5,500 1,781 4,801 5,541 5,066 5,325 5,216 3.59%
-
Tax Rate 14.25% 33.82% 14.57% 12.41% 0.86% 4.84% 4.90% -
Total Cost 4,071 9,806 8,953 9,968 10,049 9,356 8,084 -36.67%
-
Net Worth 312,032 312,032 313,825 312,032 312,032 317,412 179,328 44.61%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 312,032 312,032 313,825 312,032 312,032 317,412 179,328 44.61%
NOSH 268,993 179,328 179,328 179,328 179,328 179,328 179,328 31.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 57.47% 15.37% 34.91% 35.73% 33.52% 36.27% 39.22% -
ROE 1.76% 0.57% 1.53% 1.78% 1.62% 1.68% 2.91% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.56 6.46 7.67 8.65 8.43 8.19 7.42 -38.68%
EPS 2.04 0.99 2.68 3.09 2.82 2.97 2.91 -21.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.74 1.75 1.74 1.74 1.77 1.00 10.39%
Adjusted Per Share Value based on latest NOSH - 179,328
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.37 2.87 3.41 3.84 3.75 3.64 3.30 -19.78%
EPS 1.36 0.44 1.19 1.37 1.26 1.32 1.29 3.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7733 0.7733 0.7778 0.7733 0.7733 0.7867 0.4444 44.62%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.80 1.50 1.41 1.36 1.40 1.25 1.24 -
P/RPS 22.48 23.22 18.38 15.73 16.61 15.27 16.72 21.79%
P/EPS 39.13 151.04 52.67 44.02 49.56 42.10 42.63 -5.54%
EY 2.56 0.66 1.90 2.27 2.02 2.38 2.35 5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.86 0.81 0.78 0.80 0.71 1.24 -32.32%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 21/11/18 28/08/18 28/05/18 21/02/18 22/11/17 23/08/17 22/05/17 -
Price 0.67 0.92 1.42 1.30 1.38 1.38 1.33 -
P/RPS 18.83 14.24 18.51 15.03 16.37 16.86 17.93 3.31%
P/EPS 32.77 92.63 53.04 42.07 48.85 46.47 45.73 -19.90%
EY 3.05 1.08 1.89 2.38 2.05 2.15 2.19 24.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.81 0.75 0.79 0.78 1.33 -42.46%

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