[GOPENG] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 235.64%
YoY- 73.0%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 11,371 9,237 9,491 10,201 14,896 17,477 11,158 0.31%
PBT 4,742 7,384 773 4,102 2,462 9,960 -26,183 -
Tax -303 -8 244 -495 -377 -287 0 -
NP 4,439 7,376 1,017 3,607 2,085 9,673 -26,183 -
-
NP to SH 4,439 7,376 1,017 3,607 2,085 9,673 -26,183 -
-
Tax Rate 6.39% 0.11% -31.57% 12.07% 15.31% 2.88% - -
Total Cost 6,932 1,861 8,474 6,594 12,811 7,804 37,341 -24.45%
-
Net Worth 313,825 292,306 290,512 294,240 273,656 283,549 346,113 -1.61%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 313,825 292,306 290,512 294,240 273,656 283,549 346,113 -1.61%
NOSH 179,328 179,328 179,328 179,414 178,860 179,461 179,333 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 39.04% 79.85% 10.72% 35.36% 14.00% 55.35% -234.66% -
ROE 1.41% 2.52% 0.35% 1.23% 0.76% 3.41% -7.56% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 6.34 5.15 5.29 5.69 8.33 9.74 6.22 0.31%
EPS 2.48 4.11 0.57 2.01 1.16 5.39 -14.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.63 1.62 1.64 1.53 1.58 1.93 -1.61%
Adjusted Per Share Value based on latest NOSH - 179,918
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.82 2.29 2.35 2.53 3.69 4.33 2.77 0.29%
EPS 1.10 1.83 0.25 0.89 0.52 2.40 -6.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7778 0.7244 0.72 0.7292 0.6782 0.7027 0.8578 -1.61%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.20 1.27 0.83 0.74 0.72 0.66 1.28 -
P/RPS 18.92 24.66 15.68 13.02 8.65 6.78 20.57 -1.38%
P/EPS 48.48 30.88 146.36 36.81 61.76 12.24 -8.77 -
EY 2.06 3.24 0.68 2.72 1.62 8.17 -11.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 0.51 0.45 0.47 0.42 0.66 0.74%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 24/02/16 24/02/15 28/02/14 26/02/13 28/02/12 25/02/11 -
Price 1.22 1.30 1.06 0.755 0.73 0.70 0.80 -
P/RPS 19.24 25.24 20.03 13.28 8.77 7.19 12.86 6.93%
P/EPS 49.29 31.61 186.91 37.55 62.62 12.99 -5.48 -
EY 2.03 3.16 0.54 2.66 1.60 7.70 -18.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.80 0.65 0.46 0.48 0.44 0.41 9.31%

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