[GOPENG] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -47.57%
YoY- -78.45%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 7,069 4,043 1,969 14,896 13,434 7,350 3,601 56.71%
PBT 1,181 877 109 2,462 4,273 2,510 1,594 -18.10%
Tax -375 -225 -30 -377 -296 -206 -90 158.71%
NP 806 652 79 2,085 3,977 2,304 1,504 -33.99%
-
NP to SH 806 652 79 2,085 3,977 2,304 1,504 -33.99%
-
Tax Rate 31.75% 25.66% 27.52% 15.31% 6.93% 8.21% 5.65% -
Total Cost 6,263 3,391 1,890 12,811 9,457 5,046 2,097 107.25%
-
Net Worth 270,786 274,373 274,373 273,656 272,580 283,339 283,339 -2.97%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 270,786 274,373 274,373 273,656 272,580 283,339 283,339 -2.97%
NOSH 179,328 179,328 179,328 178,860 179,328 179,328 179,328 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.40% 16.13% 4.01% 14.00% 29.60% 31.35% 41.77% -
ROE 0.30% 0.24% 0.03% 0.76% 1.46% 0.81% 0.53% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.94 2.25 1.10 8.33 7.49 4.10 2.01 56.56%
EPS 0.45 0.36 0.04 1.16 2.22 1.28 0.84 -34.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.53 1.53 1.53 1.52 1.58 1.58 -2.97%
Adjusted Per Share Value based on latest NOSH - 179,843
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.75 1.00 0.49 3.69 3.33 1.82 0.89 56.88%
EPS 0.20 0.16 0.02 0.52 0.99 0.57 0.37 -33.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6711 0.68 0.68 0.6782 0.6756 0.7022 0.7022 -2.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.73 0.72 0.76 0.72 0.74 0.76 0.70 -
P/RPS 18.52 31.94 69.22 8.65 9.88 18.54 34.86 -34.37%
P/EPS 162.42 198.03 1,725.19 61.76 33.37 59.15 83.46 55.81%
EY 0.62 0.50 0.06 1.62 3.00 1.69 1.20 -35.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.50 0.47 0.49 0.48 0.44 5.96%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 26/08/13 27/05/13 26/02/13 29/11/12 30/08/12 31/05/12 -
Price 0.74 0.75 0.80 0.73 0.73 0.76 0.86 -
P/RPS 18.77 33.27 72.86 8.77 9.74 18.54 42.83 -42.27%
P/EPS 164.64 206.28 1,815.99 62.62 32.92 59.15 102.54 37.07%
EY 0.61 0.48 0.06 1.60 3.04 1.69 0.98 -27.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.52 0.48 0.48 0.48 0.54 -6.26%

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