[GOPENG] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -84.84%
YoY- -94.75%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 10,201 9,425 8,086 7,876 14,896 17,912 14,700 -21.56%
PBT 4,102 1,574 1,754 436 2,462 5,697 5,020 -12.56%
Tax -495 -500 -450 -120 -377 -394 -412 12.97%
NP 3,607 1,074 1,304 316 2,085 5,302 4,608 -15.02%
-
NP to SH 3,607 1,074 1,304 316 2,085 5,302 4,608 -15.02%
-
Tax Rate 12.07% 31.77% 25.66% 27.52% 15.31% 6.92% 8.21% -
Total Cost 6,594 8,350 6,782 7,560 12,811 12,609 10,092 -24.64%
-
Net Worth 294,240 270,786 274,373 274,373 273,656 272,580 283,339 2.54%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 294,240 270,786 274,373 274,373 273,656 272,580 283,339 2.54%
NOSH 179,414 179,328 179,328 179,328 178,860 179,328 179,328 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 35.36% 11.40% 16.13% 4.01% 14.00% 29.60% 31.35% -
ROE 1.23% 0.40% 0.48% 0.12% 0.76% 1.95% 1.63% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.69 5.26 4.51 4.39 8.33 9.99 8.20 -21.56%
EPS 2.01 0.60 0.72 0.16 1.16 2.96 2.56 -14.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.51 1.53 1.53 1.53 1.52 1.58 2.50%
Adjusted Per Share Value based on latest NOSH - 179,328
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.53 2.34 2.00 1.95 3.69 4.44 3.64 -21.48%
EPS 0.89 0.27 0.32 0.08 0.52 1.31 1.14 -15.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7292 0.6711 0.68 0.68 0.6782 0.6756 0.7022 2.54%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.74 0.73 0.72 0.76 0.72 0.74 0.76 -
P/RPS 13.02 13.89 15.97 17.30 8.65 7.41 9.27 25.33%
P/EPS 36.81 121.81 99.02 431.30 61.76 25.03 29.58 15.64%
EY 2.72 0.82 1.01 0.23 1.62 4.00 3.38 -13.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.47 0.50 0.47 0.49 0.48 -4.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 26/08/13 27/05/13 26/02/13 29/11/12 30/08/12 -
Price 0.755 0.74 0.75 0.80 0.73 0.73 0.76 -
P/RPS 13.28 14.08 16.63 18.22 8.77 7.31 9.27 26.99%
P/EPS 37.55 123.48 103.14 454.00 62.62 24.69 29.58 17.18%
EY 2.66 0.81 0.97 0.22 1.60 4.05 3.38 -14.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.49 0.52 0.48 0.48 0.48 -2.78%

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