[GOPENG] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 12.43%
YoY- 258.04%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 11,587 14,681 8,505 9,778 10,839 11,778 16,414 -5.63%
PBT 2,691 5,596 738 9,383 3,151 1,657 3,251 -3.10%
Tax -910 -271 991 80 -508 -1,303 -404 14.48%
NP 1,781 5,325 1,729 9,463 2,643 354 2,847 -7.51%
-
NP to SH 1,781 5,325 1,729 9,463 2,643 354 2,847 -7.51%
-
Tax Rate 33.82% 4.84% -134.28% -0.85% 16.12% 78.64% 12.43% -
Total Cost 9,806 9,356 6,776 315 8,196 11,424 13,567 -5.26%
-
Net Worth 312,032 317,412 295,892 299,479 294,099 274,373 283,339 1.61%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 312,032 317,412 295,892 299,479 294,099 274,373 283,339 1.61%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,328 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 15.37% 36.27% 20.33% 96.78% 24.38% 3.01% 17.34% -
ROE 0.57% 1.68% 0.58% 3.16% 0.90% 0.13% 1.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 6.46 8.19 4.74 5.45 6.04 6.57 9.15 -5.63%
EPS 0.99 2.97 0.96 5.28 1.47 0.20 1.59 -7.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 1.77 1.65 1.67 1.64 1.53 1.58 1.61%
Adjusted Per Share Value based on latest NOSH - 179,328
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 2.87 3.64 2.11 2.42 2.69 2.92 4.07 -5.65%
EPS 0.44 1.32 0.43 2.35 0.66 0.09 0.71 -7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7733 0.7867 0.7333 0.7422 0.7289 0.68 0.7022 1.61%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.50 1.25 1.45 1.01 0.85 0.72 0.76 -
P/RPS 23.22 15.27 30.57 18.52 14.06 10.96 8.30 18.69%
P/EPS 151.04 42.10 150.39 19.14 57.67 364.74 47.87 21.09%
EY 0.66 2.38 0.66 5.22 1.73 0.27 2.09 -17.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.71 0.88 0.60 0.52 0.47 0.48 10.20%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 23/08/17 24/08/16 26/08/15 27/08/14 26/08/13 30/08/12 -
Price 0.92 1.38 1.43 1.03 0.83 0.75 0.76 -
P/RPS 14.24 16.86 30.15 18.89 13.73 11.42 8.30 9.40%
P/EPS 92.63 46.47 148.32 19.52 56.32 379.93 47.87 11.62%
EY 1.08 2.15 0.67 5.12 1.78 0.26 2.09 -10.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.78 0.87 0.62 0.51 0.49 0.48 1.66%

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