[GOPENG] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 36.35%
YoY- -54.51%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 14,392 13,811 12,969 10,770 9,219 9,085 7,874 49.32%
PBT -3,175 -7,217 -8,135 -5,213 -7,661 -2,556 -1,349 76.66%
Tax 739 1,000 966 927 927 -73 -42 -
NP -2,436 -6,217 -7,169 -4,286 -6,734 -2,629 -1,391 45.14%
-
NP to SH -2,436 -6,217 -7,169 -4,286 -6,734 -2,629 -1,391 45.14%
-
Tax Rate - - - - - - - -
Total Cost 16,828 20,028 20,138 15,056 15,953 11,714 9,265 48.70%
-
Net Worth 278,408 184,798 282,443 282,443 309,342 279,753 287,823 -2.18%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 278,408 184,798 282,443 282,443 309,342 279,753 287,823 -2.18%
NOSH 403,490 403,490 268,993 268,993 268,993 268,993 268,993 30.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -16.93% -45.01% -55.28% -39.80% -73.04% -28.94% -17.67% -
ROE -0.87% -3.36% -2.54% -1.52% -2.18% -0.94% -0.48% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3.57 5.13 4.82 4.00 3.43 3.38 2.93 14.03%
EPS -0.60 -2.31 -2.67 -1.59 -2.50 -0.98 -0.52 9.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.687 1.05 1.05 1.15 1.04 1.07 -25.29%
Adjusted Per Share Value based on latest NOSH - 268,993
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 3.57 3.42 3.21 2.67 2.28 2.25 1.95 49.48%
EPS -0.60 -1.54 -1.78 -1.06 -1.67 -0.65 -0.34 45.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.69 0.458 0.70 0.70 0.7667 0.6933 0.7133 -2.18%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.42 0.485 0.905 0.93 0.665 0.64 0.70 -
P/RPS 11.78 9.45 18.77 23.23 19.40 18.95 23.91 -37.53%
P/EPS -69.57 -20.98 -33.96 -58.37 -26.56 -65.48 -135.37 -35.76%
EY -1.44 -4.77 -2.94 -1.71 -3.76 -1.53 -0.74 55.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.86 0.89 0.58 0.62 0.65 -4.13%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 30/03/21 26/11/20 27/08/20 -
Price 0.48 0.465 0.53 0.935 0.99 0.695 0.63 -
P/RPS 13.46 9.06 10.99 23.35 28.89 20.58 21.52 -26.80%
P/EPS -79.51 -20.12 -19.89 -58.68 -39.55 -71.11 -121.83 -24.70%
EY -1.26 -4.97 -5.03 -1.70 -2.53 -1.41 -0.82 33.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.50 0.89 0.86 0.67 0.59 12.03%

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