[GOPENG] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 61.8%
YoY- 25.76%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 7,022 3,993 12,655 10,003 6,766 2,644 16,234 -42.89%
PBT 28,267 9,047 37,750 26,943 16,843 4,252 23,418 13.40%
Tax -837 -407 -859 -930 -766 -90 -1,655 -36.60%
NP 27,430 8,640 36,891 26,013 16,077 4,162 21,763 16.73%
-
NP to SH 27,430 8,640 36,891 26,013 16,077 4,162 21,763 16.73%
-
Tax Rate 2.96% 4.50% 2.28% 3.45% 4.55% 2.12% 7.07% -
Total Cost -20,408 -4,647 -24,236 -16,010 -9,311 -1,518 -5,529 139.40%
-
Net Worth 292,228 272,464 263,582 254,572 247,338 235,009 231,336 16.90%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 292,228 272,464 263,582 254,572 247,338 235,009 231,336 16.90%
NOSH 179,281 179,253 179,307 179,276 179,230 179,396 179,330 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 390.63% 216.38% 291.51% 260.05% 237.61% 157.41% 134.06% -
ROE 9.39% 3.17% 14.00% 10.22% 6.50% 1.77% 9.41% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.92 2.23 7.06 5.58 3.78 1.47 9.05 -42.83%
EPS 15.30 4.82 20.57 14.51 8.97 2.32 12.14 16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.52 1.47 1.42 1.38 1.31 1.29 16.92%
Adjusted Per Share Value based on latest NOSH - 179,350
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 1.74 0.99 3.14 2.48 1.68 0.66 4.02 -42.86%
EPS 6.80 2.14 9.14 6.45 3.98 1.03 5.39 16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7243 0.6753 0.6533 0.6309 0.613 0.5824 0.5733 16.91%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.87 0.94 0.69 0.69 0.62 0.65 0.57 -
P/RPS 22.21 42.20 9.78 12.37 16.42 44.10 6.30 132.17%
P/EPS 5.69 19.50 3.35 4.76 6.91 28.02 4.70 13.63%
EY 17.59 5.13 29.82 21.03 14.47 3.57 21.29 -11.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.62 0.47 0.49 0.45 0.50 0.44 13.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 28/05/09 24/02/09 -
Price 1.14 0.87 0.75 0.69 0.66 0.66 0.68 -
P/RPS 29.11 39.06 10.63 12.37 17.48 44.78 7.51 147.36%
P/EPS 7.45 18.05 3.65 4.76 7.36 28.45 5.60 21.02%
EY 13.42 5.54 27.43 21.03 13.59 3.52 17.85 -17.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.57 0.51 0.49 0.48 0.50 0.53 20.43%

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