[GOPENG] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 6.36%
YoY- 69.51%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 9,946 14,044 15,972 12,655 13,337 13,532 10,576 -4.00%
PBT -30,160 56,534 36,188 37,750 35,924 33,686 17,008 -
Tax -1,664 -1,674 -1,628 -859 -1,240 -1,532 -360 177.22%
NP -31,824 54,860 34,560 36,891 34,684 32,154 16,648 -
-
NP to SH -31,824 54,860 34,560 36,891 34,684 32,154 16,648 -
-
Tax Rate - 2.96% 4.50% 2.28% 3.45% 4.55% 2.12% -
Total Cost 41,770 -40,816 -18,588 -24,236 -21,346 -18,622 -6,072 -
-
Net Worth 347,888 292,228 272,464 263,582 254,572 247,338 235,009 29.85%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 347,888 292,228 272,464 263,582 254,572 247,338 235,009 29.85%
NOSH 179,323 179,281 179,253 179,307 179,276 179,230 179,396 -0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -319.95% 390.63% 216.38% 291.51% 260.05% 237.61% 157.41% -
ROE -9.15% 18.77% 12.68% 14.00% 13.62% 13.00% 7.08% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.55 7.83 8.91 7.06 7.44 7.55 5.90 -3.99%
EPS -17.75 30.60 19.28 20.57 19.35 17.94 9.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.63 1.52 1.47 1.42 1.38 1.31 29.89%
Adjusted Per Share Value based on latest NOSH - 179,366
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.47 3.48 3.96 3.14 3.31 3.35 2.62 -3.85%
EPS -7.89 13.60 8.57 9.14 8.60 7.97 4.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8622 0.7243 0.6753 0.6533 0.6309 0.613 0.5824 29.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.16 0.87 0.94 0.69 0.69 0.62 0.65 -
P/RPS 20.91 11.11 10.55 9.78 9.27 8.21 11.03 53.11%
P/EPS -6.54 2.84 4.88 3.35 3.57 3.46 7.00 -
EY -15.30 35.17 20.51 29.82 28.04 28.94 14.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.62 0.47 0.49 0.45 0.50 12.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 28/05/09 -
Price 1.43 1.14 0.87 0.75 0.69 0.66 0.66 -
P/RPS 25.78 14.55 9.76 10.63 9.27 8.74 11.20 74.24%
P/EPS -8.06 3.73 4.51 3.65 3.57 3.68 7.11 -
EY -12.41 26.84 22.16 27.43 28.04 27.18 14.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.57 0.51 0.49 0.48 0.50 29.83%

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