[GOPENG] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -23.5%
YoY- -57.51%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 12,655 13,337 13,532 10,576 16,234 17,796 18,306 -21.76%
PBT 37,750 35,924 33,686 17,008 23,418 28,621 26,614 26.16%
Tax -859 -1,240 -1,532 -360 -1,655 -1,041 -982 -8.51%
NP 36,891 34,684 32,154 16,648 21,763 27,580 25,632 27.39%
-
NP to SH 36,891 34,684 32,154 16,648 21,763 27,580 25,632 27.39%
-
Tax Rate 2.28% 3.45% 4.55% 2.12% 7.07% 3.64% 3.69% -
Total Cost -24,236 -21,346 -18,622 -6,072 -5,529 -9,784 -7,326 121.53%
-
Net Worth 263,582 254,572 247,338 235,009 231,336 231,428 222,263 12.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 263,582 254,572 247,338 235,009 231,336 231,428 222,263 12.00%
NOSH 179,307 179,276 179,230 179,396 179,330 179,401 179,244 0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 291.51% 260.05% 237.61% 157.41% 134.06% 154.98% 140.02% -
ROE 14.00% 13.62% 13.00% 7.08% 9.41% 11.92% 11.53% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.06 7.44 7.55 5.90 9.05 9.92 10.21 -21.75%
EPS 20.57 19.35 17.94 9.28 12.14 15.37 14.30 27.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.42 1.38 1.31 1.29 1.29 1.24 11.97%
Adjusted Per Share Value based on latest NOSH - 179,396
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 3.14 3.31 3.35 2.62 4.02 4.41 4.54 -21.73%
EPS 9.14 8.60 7.97 4.13 5.39 6.84 6.35 27.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6533 0.6309 0.613 0.5824 0.5733 0.5736 0.5509 12.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.69 0.62 0.65 0.57 0.61 0.74 -
P/RPS 9.78 9.27 8.21 11.03 6.30 6.15 7.25 22.01%
P/EPS 3.35 3.57 3.46 7.00 4.70 3.97 5.17 -25.06%
EY 29.82 28.04 28.94 14.28 21.29 25.20 19.32 33.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.45 0.50 0.44 0.47 0.60 -14.98%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 27/08/09 28/05/09 24/02/09 20/11/08 27/08/08 -
Price 0.75 0.69 0.66 0.66 0.68 0.57 0.77 -
P/RPS 10.63 9.27 8.74 11.20 7.51 5.75 7.54 25.65%
P/EPS 3.65 3.57 3.68 7.11 5.60 3.71 5.38 -22.73%
EY 27.43 28.04 27.18 14.06 17.85 26.97 18.57 29.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.48 0.50 0.53 0.44 0.62 -12.17%

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