[GOPENG] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -76.58%
YoY- 107.59%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 11,158 7,460 7,022 3,993 12,655 10,003 6,766 39.45%
PBT -26,183 -22,620 28,267 9,047 37,750 26,943 16,843 -
Tax 0 -1,248 -837 -407 -859 -930 -766 -
NP -26,183 -23,868 27,430 8,640 36,891 26,013 16,077 -
-
NP to SH -26,183 -23,868 27,430 8,640 36,891 26,013 16,077 -
-
Tax Rate - - 2.96% 4.50% 2.28% 3.45% 4.55% -
Total Cost 37,341 31,328 -20,408 -4,647 -24,236 -16,010 -9,311 -
-
Net Worth 346,113 347,888 292,228 272,464 263,582 254,572 247,338 25.03%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 346,113 347,888 292,228 272,464 263,582 254,572 247,338 25.03%
NOSH 179,333 179,323 179,281 179,253 179,307 179,276 179,230 0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -234.66% -319.95% 390.63% 216.38% 291.51% 260.05% 237.61% -
ROE -7.56% -6.86% 9.39% 3.17% 14.00% 10.22% 6.50% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.22 4.16 3.92 2.23 7.06 5.58 3.78 39.25%
EPS -14.60 -13.31 15.30 4.82 20.57 14.51 8.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.94 1.63 1.52 1.47 1.42 1.38 24.98%
Adjusted Per Share Value based on latest NOSH - 179,253
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 2.77 1.85 1.74 0.99 3.14 2.48 1.68 39.43%
EPS -6.49 -5.92 6.80 2.14 9.14 6.45 3.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8578 0.8622 0.7243 0.6753 0.6533 0.6309 0.613 25.03%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.28 1.16 0.87 0.94 0.69 0.69 0.62 -
P/RPS 20.57 27.88 22.21 42.20 9.78 12.37 16.42 16.16%
P/EPS -8.77 -8.72 5.69 19.50 3.35 4.76 6.91 -
EY -11.41 -11.47 17.59 5.13 29.82 21.03 14.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.53 0.62 0.47 0.49 0.45 28.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 -
Price 0.80 1.43 1.14 0.87 0.75 0.69 0.66 -
P/RPS 12.86 34.37 29.11 39.06 10.63 12.37 17.48 -18.45%
P/EPS -5.48 -10.74 7.45 18.05 3.65 4.76 7.36 -
EY -18.25 -9.31 13.42 5.54 27.43 21.03 13.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.74 0.70 0.57 0.51 0.49 0.48 -9.94%

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