[GOPENG] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 31.21%
YoY- 63.83%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 8,963 12,877 14,391 9,219 6,891 7,455 15,509 -8.72%
PBT -1,553 -5,782 -3,175 -7,661 2,952 5,097 6,327 -
Tax 838 2,125 739 926 -3 -2,810 -786 -
NP -715 -3,657 -2,436 -6,735 2,949 2,287 5,541 -
-
NP to SH -790 -3,657 -2,436 -6,735 2,949 2,287 5,541 -
-
Tax Rate - - - - 0.10% 55.13% 12.42% -
Total Cost 9,678 16,534 16,827 15,954 3,942 5,168 9,968 -0.49%
-
Net Worth 375,245 266,303 278,408 309,342 287,823 293,202 312,032 3.12%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 4,034 6,052 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 375,245 266,303 278,408 309,342 287,823 293,202 312,032 3.12%
NOSH 403,490 403,490 403,490 268,993 268,993 268,993 179,328 14.46%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -7.98% -28.40% -16.93% -73.06% 42.79% 30.68% 35.73% -
ROE -0.21% -1.37% -0.87% -2.18% 1.02% 0.78% 1.78% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.22 3.19 3.57 3.43 2.56 2.77 8.65 -20.27%
EPS -0.20 -0.91 -0.60 -2.50 1.10 0.85 3.09 -
DPS 1.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.66 0.69 1.15 1.07 1.09 1.74 -9.91%
Adjusted Per Share Value based on latest NOSH - 403,490
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 2.22 3.19 3.57 2.28 1.71 1.85 3.84 -8.72%
EPS -0.20 -0.91 -0.60 -1.67 0.73 0.57 1.37 -
DPS 1.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.66 0.69 0.7667 0.7133 0.7267 0.7733 3.12%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.34 0.40 0.42 0.665 0.70 0.65 1.36 -
P/RPS 15.31 12.53 11.78 19.40 27.32 23.45 15.73 -0.44%
P/EPS -173.65 -44.13 -69.57 -26.56 63.85 76.45 44.02 -
EY -0.58 -2.27 -1.44 -3.77 1.57 1.31 2.27 -
DY 2.94 3.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.61 0.61 0.58 0.65 0.60 0.78 -11.68%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 27/02/23 24/02/22 30/03/21 27/02/20 21/02/19 21/02/18 -
Price 0.34 0.38 0.48 0.99 0.63 0.69 1.30 -
P/RPS 15.31 11.91 13.46 28.89 24.59 24.90 15.03 0.30%
P/EPS -173.65 -41.93 -79.51 -39.54 57.47 81.16 42.07 -
EY -0.58 -2.39 -1.26 -2.53 1.74 1.23 2.38 -
DY 2.94 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.58 0.70 0.86 0.59 0.63 0.75 -11.10%

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