[GOPENG] QoQ TTM Result on 31-Dec-2023 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
29-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -330.32%
YoY- 78.39%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 18,938 13,210 9,629 8,963 8,990 8,998 11,173 42.02%
PBT -3,001 -211 -1,815 -1,553 -1,830 -5,344 -6,143 -37.89%
Tax 839 839 837 837 2,173 2,173 2,126 -46.10%
NP -2,162 628 -978 -716 343 -3,171 -4,017 -33.75%
-
NP to SH -2,138 561 -1,049 -790 343 -3,171 -4,017 -34.24%
-
Tax Rate - - - - - - - -
Total Cost 21,100 12,582 10,607 9,679 8,647 12,169 15,190 24.41%
-
Net Worth 371,210 379,280 379,280 375,245 262,268 266,303 266,303 24.70%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - 4,034 4,034 4,034 4,034 6,052 -
Div Payout % - - 0.00% 0.00% 1,176.36% 0.00% 0.00% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 371,210 379,280 379,280 375,245 262,268 266,303 266,303 24.70%
NOSH 403,490 403,490 403,490 403,490 403,490 403,490 403,490 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -11.42% 4.75% -10.16% -7.99% 3.82% -35.24% -35.95% -
ROE -0.58% 0.15% -0.28% -0.21% 0.13% -1.19% -1.51% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.69 3.27 2.39 2.22 2.23 2.23 2.77 41.92%
EPS -0.53 0.14 -0.26 -0.20 0.09 -0.79 -1.00 -34.43%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 1.50 -
NAPS 0.92 0.94 0.94 0.93 0.65 0.66 0.66 24.70%
Adjusted Per Share Value based on latest NOSH - 403,490
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 4.69 3.27 2.39 2.22 2.23 2.23 2.77 41.92%
EPS -0.53 0.14 -0.26 -0.20 0.09 -0.79 -1.00 -34.43%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 1.50 -
NAPS 0.92 0.94 0.94 0.93 0.65 0.66 0.66 24.70%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.40 0.415 0.335 0.34 0.35 0.335 0.355 -
P/RPS 8.52 12.68 14.04 15.31 15.71 15.02 12.82 -23.78%
P/EPS -75.49 298.48 -128.86 -173.65 411.72 -42.63 -35.66 64.64%
EY -1.32 0.34 -0.78 -0.58 0.24 -2.35 -2.80 -39.34%
DY 0.00 0.00 2.99 2.94 2.86 2.99 4.23 -
P/NAPS 0.43 0.44 0.36 0.37 0.54 0.51 0.54 -14.05%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 22/08/24 15/05/24 29/02/24 22/11/23 22/08/23 25/05/23 -
Price 0.70 0.42 0.41 0.34 0.355 0.395 0.355 -
P/RPS 14.91 12.83 17.18 15.31 15.93 17.71 12.82 10.56%
P/EPS -132.11 302.08 -157.70 -173.65 417.61 -50.26 -35.66 138.85%
EY -0.76 0.33 -0.63 -0.58 0.24 -1.99 -2.80 -57.97%
DY 0.00 0.00 2.44 2.94 2.82 2.53 4.23 -
P/NAPS 0.76 0.45 0.44 0.37 0.55 0.60 0.54 25.50%

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