[GOPENG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 5.21%
YoY- -20.92%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 10,003 6,766 2,644 16,234 13,347 9,153 4,297 75.55%
PBT 26,943 16,843 4,252 23,418 21,466 13,307 9,994 93.58%
Tax -930 -766 -90 -1,655 -781 -491 -199 179.26%
NP 26,013 16,077 4,162 21,763 20,685 12,816 9,795 91.66%
-
NP to SH 26,013 16,077 4,162 21,763 20,685 12,816 9,795 91.66%
-
Tax Rate 3.45% 4.55% 2.12% 7.07% 3.64% 3.69% 1.99% -
Total Cost -16,010 -9,311 -1,518 -5,529 -7,338 -3,663 -5,498 103.78%
-
Net Worth 254,572 247,338 235,009 231,336 231,428 222,263 226,038 8.24%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 254,572 247,338 235,009 231,336 231,428 222,263 226,038 8.24%
NOSH 179,276 179,230 179,396 179,330 179,401 179,244 179,395 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 260.05% 237.61% 157.41% 134.06% 154.98% 140.02% 227.95% -
ROE 10.22% 6.50% 1.77% 9.41% 8.94% 5.77% 4.33% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.58 3.78 1.47 9.05 7.44 5.11 2.40 75.41%
EPS 14.51 8.97 2.32 12.14 11.53 7.15 5.46 91.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.38 1.31 1.29 1.29 1.24 1.26 8.28%
Adjusted Per Share Value based on latest NOSH - 178,390
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.48 1.68 0.66 4.02 3.31 2.27 1.06 76.14%
EPS 6.45 3.98 1.03 5.39 5.13 3.18 2.43 91.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6309 0.613 0.5824 0.5733 0.5736 0.5509 0.5602 8.23%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.69 0.62 0.65 0.57 0.61 0.74 0.85 -
P/RPS 12.37 16.42 44.10 6.30 8.20 14.49 35.49 -50.44%
P/EPS 4.76 6.91 28.02 4.70 5.29 10.35 15.57 -54.58%
EY 21.03 14.47 3.57 21.29 18.90 9.66 6.42 120.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.45 0.50 0.44 0.47 0.60 0.67 -18.81%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/11/09 27/08/09 28/05/09 24/02/09 20/11/08 27/08/08 29/05/08 -
Price 0.69 0.66 0.66 0.68 0.57 0.77 0.86 -
P/RPS 12.37 17.48 44.78 7.51 7.66 15.08 35.90 -50.81%
P/EPS 4.76 7.36 28.45 5.60 4.94 10.77 15.75 -54.93%
EY 21.03 13.59 3.52 17.85 20.23 9.29 6.35 122.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.48 0.50 0.53 0.44 0.62 0.68 -19.60%

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