[GOPENG] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -19.0%
YoY- 625.27%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 7,455 15,509 11,371 9,237 9,491 10,201 14,896 -10.89%
PBT 5,097 6,327 4,742 7,384 773 4,102 2,462 12.88%
Tax -2,810 -786 -303 -8 244 -495 -377 39.74%
NP 2,287 5,541 4,439 7,376 1,017 3,607 2,085 1.55%
-
NP to SH 2,287 5,541 4,439 7,376 1,017 3,607 2,085 1.55%
-
Tax Rate 55.13% 12.42% 6.39% 0.11% -31.57% 12.07% 15.31% -
Total Cost 5,168 9,968 6,932 1,861 8,474 6,594 12,811 -14.03%
-
Net Worth 293,202 312,032 313,825 292,306 290,512 294,240 273,656 1.15%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 293,202 312,032 313,825 292,306 290,512 294,240 273,656 1.15%
NOSH 268,993 179,328 179,328 179,328 179,328 179,414 178,860 7.03%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 30.68% 35.73% 39.04% 79.85% 10.72% 35.36% 14.00% -
ROE 0.78% 1.78% 1.41% 2.52% 0.35% 1.23% 0.76% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.77 8.65 6.34 5.15 5.29 5.69 8.33 -16.75%
EPS 0.85 3.09 2.48 4.11 0.57 2.01 1.16 -5.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.74 1.75 1.63 1.62 1.64 1.53 -5.49%
Adjusted Per Share Value based on latest NOSH - 179,328
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 1.85 3.84 2.82 2.29 2.35 2.53 3.69 -10.86%
EPS 0.57 1.37 1.10 1.83 0.25 0.89 0.52 1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7267 0.7733 0.7778 0.7244 0.72 0.7292 0.6782 1.15%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.65 1.36 1.20 1.27 0.83 0.74 0.72 -
P/RPS 23.45 15.73 18.92 24.66 15.68 13.02 8.65 18.07%
P/EPS 76.45 44.02 48.48 30.88 146.36 36.81 61.76 3.61%
EY 1.31 2.27 2.06 3.24 0.68 2.72 1.62 -3.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.78 0.69 0.78 0.51 0.45 0.47 4.15%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 21/02/18 22/02/17 24/02/16 24/02/15 28/02/14 26/02/13 -
Price 0.69 1.30 1.22 1.30 1.06 0.755 0.73 -
P/RPS 24.90 15.03 19.24 25.24 20.03 13.28 8.77 18.98%
P/EPS 81.16 42.07 49.29 31.61 186.91 37.55 62.62 4.41%
EY 1.23 2.38 2.03 3.16 0.54 2.66 1.60 -4.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.75 0.70 0.80 0.65 0.46 0.48 4.63%

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