[GOPENG] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 13.28%
YoY- -136.48%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 8,990 14,146 13,811 9,085 5,765 9,571 15,115 -8.29%
PBT -1,830 -5,691 -7,217 -2,556 1,395 6,414 5,110 -
Tax 2,173 690 1,000 -73 -2,716 -914 -44 -
NP 343 -5,001 -6,217 -2,629 -1,321 5,500 5,066 -36.14%
-
NP to SH 343 -5,001 -6,217 -2,629 -1,321 5,500 5,066 -36.14%
-
Tax Rate - - - - 194.70% 14.25% 0.86% -
Total Cost 8,647 19,147 20,028 11,714 7,086 4,071 10,049 -2.47%
-
Net Worth 262,268 266,303 184,798 279,753 287,823 312,032 312,032 -2.85%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 4,034 6,052 - - - - - -
Div Payout % 1,176.36% 0.00% - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 262,268 266,303 184,798 279,753 287,823 312,032 312,032 -2.85%
NOSH 403,490 403,490 403,490 268,993 268,993 268,993 179,328 14.46%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.82% -35.35% -45.01% -28.94% -22.91% 57.47% 33.52% -
ROE 0.13% -1.88% -3.36% -0.94% -0.46% 1.76% 1.62% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.23 3.51 5.13 3.38 2.14 3.56 8.43 -19.87%
EPS 0.09 -1.24 -2.31 -0.98 -0.49 2.04 2.82 -43.66%
DPS 1.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.687 1.04 1.07 1.16 1.74 -15.12%
Adjusted Per Share Value based on latest NOSH - 403,490
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 2.23 3.51 3.42 2.25 1.43 2.37 3.75 -8.29%
EPS 0.09 -1.24 -1.54 -0.65 -0.33 1.36 1.26 -35.57%
DPS 1.00 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.66 0.458 0.6933 0.7133 0.7733 0.7733 -2.85%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.35 0.40 0.485 0.64 0.71 0.80 1.40 -
P/RPS 15.71 11.41 9.45 18.95 33.13 22.48 16.61 -0.92%
P/EPS 411.72 -32.27 -20.98 -65.48 -144.58 39.13 49.56 42.29%
EY 0.24 -3.10 -4.77 -1.53 -0.69 2.56 2.02 -29.87%
DY 2.86 3.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.61 0.71 0.62 0.66 0.69 0.80 -6.33%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 25/11/22 25/11/21 26/11/20 28/11/19 21/11/18 22/11/17 -
Price 0.355 0.395 0.465 0.695 0.685 0.67 1.38 -
P/RPS 15.93 11.27 9.06 20.58 31.96 18.83 16.37 -0.45%
P/EPS 417.61 -31.87 -20.12 -71.11 -139.49 32.77 48.85 42.97%
EY 0.24 -3.14 -4.97 -1.41 -0.72 3.05 2.05 -30.04%
DY 2.82 3.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.68 0.67 0.64 0.58 0.79 -5.85%

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