[GOPENG] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock

[GOPENG] GOPENG BHD

Announcement Date

24-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -21.09%

YoY- -20.92%

Quarter Report

GOPENG's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	13,337	13,532	10,576	16,234	17,796	18,306	17,188	-15.54%
YoY %	-1.44%	27.95%	-34.85%	-8.78%	-2.79%	6.50%	-	-
Horiz. %	77.59%	78.73%	61.53%	94.45%	103.54%	106.50%	100.00%	-
PBT	35,924	33,686	17,008	23,418	28,621	26,614	39,976	-6.87%
YoY %	6.64%	98.06%	-27.37%	-18.18%	7.54%	-33.43%	-	-
Horiz. %	89.86%	84.27%	42.55%	58.58%	71.60%	66.57%	100.00%	-
Tax	-1,240	-1,532	-360	-1,655	-1,041	-982	-796	34.34%
YoY %	19.06%	-325.56%	78.25%	-58.98%	-6.01%	-23.37%	-	-
Horiz. %	155.78%	192.46%	45.23%	207.91%	130.78%	123.37%	100.00%	-
NP	34,684	32,154	16,648	21,763	27,580	25,632	39,180	-7.79%
YoY %	7.87%	93.14%	-23.50%	-21.09%	7.60%	-34.58%	-	-
Horiz. %	88.52%	82.07%	42.49%	55.55%	70.39%	65.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,684	32,154	16,648	21,763	27,580	25,632	39,180	-7.79%
YoY %	7.87%	93.14%	-23.50%	-21.09%	7.60%	-34.58%	-	-
Horiz. %	88.52%	82.07%	42.49%	55.55%	70.39%	65.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.45%	4.55%	2.12%	7.07%	3.64%	3.69%	1.99%	-
YoY %	-24.18%	114.62%	-70.01%	94.23%	-1.36%	85.43%	-	-
Horiz. %	173.37%	228.64%	106.53%	355.28%	182.91%	185.43%	100.00%	-
Total Cost	-21,346	-18,622	-6,072	-5,529	-9,784	-7,326	-21,992	-1.96%
YoY %	-14.63%	-206.69%	-9.82%	43.49%	-33.55%	66.69%	-	-
Horiz. %	97.06%	84.68%	27.61%	25.14%	44.49%	33.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	254,572	247,338	235,009	231,336	231,428	222,263	226,038	8.24%
YoY %	2.92%	5.25%	1.59%	-0.04%	4.12%	-1.67%	-	-
Horiz. %	112.62%	109.42%	103.97%	102.34%	102.38%	98.33%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	254,572	247,338	235,009	231,336	231,428	222,263	226,038	8.24%
YoY %	2.92%	5.25%	1.59%	-0.04%	4.12%	-1.67%	-	-
Horiz. %	112.62%	109.42%	103.97%	102.34%	102.38%	98.33%	100.00%	-
NOSH	179,276	179,230	179,396	179,330	179,401	179,244	179,395	-0.04%
YoY %	0.03%	-0.09%	0.04%	-0.04%	0.09%	-0.08%	-	-
Horiz. %	99.93%	99.91%	100.00%	99.96%	100.00%	99.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	260.05%	237.61%	157.41%	134.06%	154.98%	140.02%	227.95%	-
YoY %	9.44%	50.95%	17.42%	-13.50%	10.68%	-38.57%	-	-
Horiz. %	114.08%	104.24%	69.05%	58.81%	67.99%	61.43%	100.00%	-
ROE	13.62%	13.00%	7.08%	9.41%	11.92%	11.53%	17.33%	-
YoY %	4.77%	83.62%	-24.76%	-21.06%	3.38%	-33.47%	-	-
Horiz. %	78.59%	75.01%	40.85%	54.30%	68.78%	66.53%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	7.44	7.55	5.90	9.05	9.92	10.21	9.58	-15.49%
YoY %	-1.46%	27.97%	-34.81%	-8.77%	-2.84%	6.58%	-	-
Horiz. %	77.66%	78.81%	61.59%	94.47%	103.55%	106.58%	100.00%	-
EPS	19.35	17.94	9.28	12.14	15.37	14.30	21.84	-7.74%
YoY %	7.86%	93.32%	-23.56%	-21.01%	7.48%	-34.52%	-	-
Horiz. %	88.60%	82.14%	42.49%	55.59%	70.38%	65.48%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.42	1.38	1.31	1.29	1.29	1.24	1.26	8.28%
YoY %	2.90%	5.34%	1.55%	0.00%	4.03%	-1.59%	-	-
Horiz. %	112.70%	109.52%	103.97%	102.38%	102.38%	98.41%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 178,390
RPS	3.31	3.35	2.62	4.02	4.41	4.54	4.26	-15.46%
YoY %	-1.19%	27.86%	-34.83%	-8.84%	-2.86%	6.57%	-	-
Horiz. %	77.70%	78.64%	61.50%	94.37%	103.52%	106.57%	100.00%	-
EPS	8.60	7.97	4.13	5.39	6.84	6.35	9.71	-7.76%
YoY %	7.90%	92.98%	-23.38%	-21.20%	7.72%	-34.60%	-	-
Horiz. %	88.57%	82.08%	42.53%	55.51%	70.44%	65.40%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.6309	0.613	0.5824	0.5733	0.5736	0.5509	0.5602	8.23%
YoY %	2.92%	5.25%	1.59%	-0.05%	4.12%	-1.66%	-	-
Horiz. %	112.62%	109.43%	103.96%	102.34%	102.39%	98.34%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.69	0.62	0.65	0.57	0.61	0.74	0.85	-
P/RPS	9.27	8.21	11.03	6.30	6.15	7.25	8.87	2.98%
YoY %	12.91%	-25.57%	75.08%	2.44%	-15.17%	-18.26%	-	-
Horiz. %	104.51%	92.56%	124.35%	71.03%	69.33%	81.74%	100.00%	-
P/EPS	3.57	3.46	7.00	4.70	3.97	5.17	3.89	-5.55%
YoY %	3.18%	-50.57%	48.94%	18.39%	-23.21%	32.90%	-	-
Horiz. %	91.77%	88.95%	179.95%	120.82%	102.06%	132.90%	100.00%	-
EY	28.04	28.94	14.28	21.29	25.20	19.32	25.69	6.00%
YoY %	-3.11%	102.66%	-32.93%	-15.52%	30.43%	-24.80%	-	-
Horiz. %	109.15%	112.65%	55.59%	82.87%	98.09%	75.20%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.45	0.50	0.44	0.47	0.60	0.67	-18.81%
YoY %	8.89%	-10.00%	13.64%	-6.38%	-21.67%	-10.45%	-	-
Horiz. %	73.13%	67.16%	74.63%	65.67%	70.15%	89.55%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	30/11/09	27/08/09	28/05/09	24/02/09	20/11/08	27/08/08	29/05/08	-
Price	0.69	0.66	0.66	0.68	0.57	0.77	0.86	-
P/RPS	9.27	8.74	11.20	7.51	5.75	7.54	8.98	2.13%
YoY %	6.06%	-21.96%	49.13%	30.61%	-23.74%	-16.04%	-	-
Horiz. %	103.23%	97.33%	124.72%	83.63%	64.03%	83.96%	100.00%	-
P/EPS	3.57	3.68	7.11	5.60	3.71	5.38	3.94	-6.35%
YoY %	-2.99%	-48.24%	26.96%	50.94%	-31.04%	36.55%	-	-
Horiz. %	90.61%	93.40%	180.46%	142.13%	94.16%	136.55%	100.00%	-
EY	28.04	27.18	14.06	17.85	26.97	18.57	25.40	6.80%
YoY %	3.16%	93.31%	-21.23%	-33.82%	45.23%	-26.89%	-	-
Horiz. %	110.39%	107.01%	55.35%	70.28%	106.18%	73.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.48	0.50	0.53	0.44	0.62	0.68	-19.60%
YoY %	2.08%	-4.00%	-5.66%	20.45%	-29.03%	-8.82%	-	-
Horiz. %	72.06%	70.59%	73.53%	77.94%	64.71%	91.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos