[GOPENG] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -37.81%
YoY- -72.43%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 14,896 17,912 14,700 14,404 17,477 16,197 16,826 -7.76%
PBT 2,462 5,697 5,020 6,376 9,960 14,693 18,438 -73.71%
Tax -377 -394 -412 -360 -287 -120 -180 63.33%
NP 2,085 5,302 4,608 6,016 9,673 14,573 18,258 -76.30%
-
NP to SH 2,085 5,302 4,608 6,016 9,673 14,573 18,258 -76.30%
-
Tax Rate 15.31% 6.92% 8.21% 5.65% 2.88% 0.82% 0.98% -
Total Cost 12,811 12,609 10,092 8,388 7,804 1,624 -1,432 -
-
Net Worth 273,656 272,580 283,339 283,339 283,549 283,104 297,723 -5.44%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 273,656 272,580 283,339 283,339 283,549 283,104 297,723 -5.44%
NOSH 178,860 179,328 179,328 179,328 179,461 179,180 179,351 -0.18%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 14.00% 29.60% 31.35% 41.77% 55.35% 89.97% 108.51% -
ROE 0.76% 1.95% 1.63% 2.12% 3.41% 5.15% 6.13% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 8.33 9.99 8.20 8.03 9.74 9.04 9.38 -7.57%
EPS 1.16 2.96 2.56 3.36 5.39 8.13 10.18 -76.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.58 1.58 1.58 1.58 1.66 -5.26%
Adjusted Per Share Value based on latest NOSH - 179,328
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 3.69 4.44 3.64 3.57 4.33 4.01 4.17 -7.79%
EPS 0.52 1.31 1.14 1.49 2.40 3.61 4.53 -76.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6782 0.6756 0.7022 0.7022 0.7027 0.7016 0.7379 -5.44%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.72 0.74 0.76 0.70 0.66 0.68 0.73 -
P/RPS 8.65 7.41 9.27 8.71 6.78 7.52 7.78 7.28%
P/EPS 61.76 25.03 29.58 20.87 12.24 8.36 7.17 317.46%
EY 1.62 4.00 3.38 4.79 8.17 11.96 13.95 -76.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.48 0.44 0.42 0.43 0.44 4.47%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 29/11/12 30/08/12 31/05/12 28/02/12 23/11/11 24/08/11 -
Price 0.73 0.73 0.76 0.86 0.70 0.72 0.75 -
P/RPS 8.77 7.31 9.27 10.71 7.19 7.96 7.99 6.37%
P/EPS 62.62 24.69 29.58 25.64 12.99 8.85 7.37 313.69%
EY 1.60 4.05 3.38 3.90 7.70 11.30 13.57 -75.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.48 0.48 0.54 0.44 0.46 0.45 4.37%

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