[GOPENG] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.6%
YoY- -3.26%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 13,532 10,576 16,234 17,796 18,306 17,188 13,640 -0.52%
PBT 33,686 17,008 23,418 28,621 26,614 39,976 28,093 12.87%
Tax -1,532 -360 -1,655 -1,041 -982 -796 -574 92.52%
NP 32,154 16,648 21,763 27,580 25,632 39,180 27,519 10.94%
-
NP to SH 32,154 16,648 21,763 27,580 25,632 39,180 27,519 10.94%
-
Tax Rate 4.55% 2.12% 7.07% 3.64% 3.69% 1.99% 2.04% -
Total Cost -18,622 -6,072 -5,529 -9,784 -7,326 -21,992 -13,879 21.67%
-
Net Worth 247,338 235,009 231,336 231,428 222,263 226,038 217,035 9.11%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 247,338 235,009 231,336 231,428 222,263 226,038 217,035 9.11%
NOSH 179,230 179,396 179,330 179,401 179,244 179,395 179,368 -0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 237.61% 157.41% 134.06% 154.98% 140.02% 227.95% 201.75% -
ROE 13.00% 7.08% 9.41% 11.92% 11.53% 17.33% 12.68% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.55 5.90 9.05 9.92 10.21 9.58 7.60 -0.43%
EPS 17.94 9.28 12.14 15.37 14.30 21.84 15.35 10.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.31 1.29 1.29 1.24 1.26 1.21 9.16%
Adjusted Per Share Value based on latest NOSH - 179,248
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.35 2.62 4.02 4.41 4.54 4.26 3.38 -0.59%
EPS 7.97 4.13 5.39 6.84 6.35 9.71 6.82 10.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.613 0.5824 0.5733 0.5736 0.5509 0.5602 0.5379 9.11%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.62 0.65 0.57 0.61 0.74 0.85 0.88 -
P/RPS 8.21 11.03 6.30 6.15 7.25 8.87 11.57 -20.46%
P/EPS 3.46 7.00 4.70 3.97 5.17 3.89 5.74 -28.66%
EY 28.94 14.28 21.29 25.20 19.32 25.69 17.43 40.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.44 0.47 0.60 0.67 0.73 -27.59%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 24/02/09 20/11/08 27/08/08 29/05/08 27/02/08 -
Price 0.66 0.66 0.68 0.57 0.77 0.86 0.86 -
P/RPS 8.74 11.20 7.51 5.75 7.54 8.98 11.31 -15.80%
P/EPS 3.68 7.11 5.60 3.71 5.38 3.94 5.61 -24.52%
EY 27.18 14.06 17.85 26.97 18.57 25.40 17.84 32.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.53 0.44 0.62 0.68 0.71 -22.98%

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