[GOPENG] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 217.48%
YoY- 70.62%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 4,340 11,158 7,460 7,022 3,993 12,655 10,003 -42.71%
PBT 5,506 -26,183 -22,620 28,267 9,047 37,750 26,943 -65.33%
Tax -50 0 -1,248 -837 -407 -859 -930 -85.78%
NP 5,456 -26,183 -23,868 27,430 8,640 36,891 26,013 -64.73%
-
NP to SH 5,456 -26,183 -23,868 27,430 8,640 36,891 26,013 -64.73%
-
Tax Rate 0.91% - - 2.96% 4.50% 2.28% 3.45% -
Total Cost -1,116 37,341 31,328 -20,408 -4,647 -24,236 -16,010 -83.08%
-
Net Worth 294,336 346,113 347,888 292,228 272,464 263,582 254,572 10.16%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 294,336 346,113 347,888 292,228 272,464 263,582 254,572 10.16%
NOSH 179,473 179,333 179,323 179,281 179,253 179,307 179,276 0.07%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 125.71% -234.66% -319.95% 390.63% 216.38% 291.51% 260.05% -
ROE 1.85% -7.56% -6.86% 9.39% 3.17% 14.00% 10.22% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.42 6.22 4.16 3.92 2.23 7.06 5.58 -42.73%
EPS 3.04 -14.60 -13.31 15.30 4.82 20.57 14.51 -64.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.93 1.94 1.63 1.52 1.47 1.42 10.08%
Adjusted Per Share Value based on latest NOSH - 179,293
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1.08 2.77 1.85 1.74 0.99 3.14 2.48 -42.57%
EPS 1.35 -6.49 -5.92 6.80 2.14 9.14 6.45 -64.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7295 0.8578 0.8622 0.7243 0.6753 0.6533 0.6309 10.17%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 1.28 1.16 0.87 0.94 0.69 0.69 -
P/RPS 33.50 20.57 27.88 22.21 42.20 9.78 12.37 94.40%
P/EPS 26.64 -8.77 -8.72 5.69 19.50 3.35 4.76 215.55%
EY 3.75 -11.41 -11.47 17.59 5.13 29.82 21.03 -68.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 0.60 0.53 0.62 0.47 0.49 0.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/04/11 25/02/11 24/11/10 25/08/10 27/05/10 24/02/10 30/11/09 -
Price 0.87 0.80 1.43 1.14 0.87 0.75 0.69 -
P/RPS 35.98 12.86 34.37 29.11 39.06 10.63 12.37 103.89%
P/EPS 28.62 -5.48 -10.74 7.45 18.05 3.65 4.76 231.01%
EY 3.49 -18.25 -9.31 13.42 5.54 27.43 21.03 -69.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.41 0.74 0.70 0.57 0.51 0.49 5.37%

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