[GOPENG] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 183.35%
YoY- -36.85%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 17,477 16,197 16,826 17,360 11,158 9,946 14,044 15.64%
PBT 9,960 14,693 18,438 22,024 -26,183 -30,160 56,534 -68.47%
Tax -287 -120 -180 -200 0 -1,664 -1,674 -69.03%
NP 9,673 14,573 18,258 21,824 -26,183 -31,824 54,860 -68.45%
-
NP to SH 9,673 14,573 18,258 21,824 -26,183 -31,824 54,860 -68.45%
-
Tax Rate 2.88% 0.82% 0.98% 0.91% - - 2.96% -
Total Cost 7,804 1,624 -1,432 -4,464 37,341 41,770 -40,816 -
-
Net Worth 283,549 283,104 297,723 294,336 346,113 347,888 292,228 -1.98%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 283,549 283,104 297,723 294,336 346,113 347,888 292,228 -1.98%
NOSH 179,461 179,180 179,351 179,473 179,333 179,323 179,281 0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 55.35% 89.97% 108.51% 125.71% -234.66% -319.95% 390.63% -
ROE 3.41% 5.15% 6.13% 7.41% -7.56% -9.15% 18.77% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 9.74 9.04 9.38 9.67 6.22 5.55 7.83 15.61%
EPS 5.39 8.13 10.18 12.16 -14.60 -17.75 30.60 -68.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.58 1.66 1.64 1.93 1.94 1.63 -2.05%
Adjusted Per Share Value based on latest NOSH - 179,473
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 4.33 4.01 4.17 4.30 2.77 2.47 3.48 15.63%
EPS 2.40 3.61 4.53 5.41 -6.49 -7.89 13.60 -68.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7027 0.7016 0.7379 0.7295 0.8578 0.8622 0.7243 -1.99%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.66 0.68 0.73 0.81 1.28 1.16 0.87 -
P/RPS 6.78 7.52 7.78 8.37 20.57 20.91 11.11 -27.98%
P/EPS 12.24 8.36 7.17 6.66 -8.77 -6.54 2.84 164.13%
EY 8.17 11.96 13.95 15.01 -11.41 -15.30 35.17 -62.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.44 0.49 0.66 0.60 0.53 -14.32%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 23/11/11 24/08/11 27/04/11 25/02/11 24/11/10 25/08/10 -
Price 0.70 0.72 0.75 0.87 0.80 1.43 1.14 -
P/RPS 7.19 7.96 7.99 8.99 12.86 25.78 14.55 -37.41%
P/EPS 12.99 8.85 7.37 7.15 -5.48 -8.06 3.73 129.23%
EY 7.70 11.30 13.57 13.98 -18.25 -12.41 26.84 -56.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.46 0.45 0.53 0.41 0.74 0.70 -26.55%

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