[GOPENG] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 186.3%
YoY- 294.44%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 3,993 2,652 3,237 4,123 2,644 2,887 4,193 -3.20%
PBT 9,047 10,806 10,101 12,591 4,252 2,838 8,159 7.13%
Tax -407 72 -165 -675 -90 -875 -290 25.37%
NP 8,640 10,878 9,936 11,916 4,162 1,963 7,869 6.43%
-
NP to SH 8,640 10,878 9,936 11,916 4,162 1,963 7,869 6.43%
-
Tax Rate 4.50% -0.67% 1.63% 5.36% 2.12% 30.83% 3.55% -
Total Cost -4,647 -8,226 -6,699 -7,793 -1,518 924 -3,676 16.93%
-
Net Worth 272,464 179,366 254,677 247,279 235,009 178,390 231,230 11.57%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 272,464 179,366 254,677 247,279 235,009 178,390 231,230 11.57%
NOSH 179,253 179,366 179,350 179,187 179,396 178,390 179,248 0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 216.38% 410.18% 306.95% 289.01% 157.41% 67.99% 187.67% -
ROE 3.17% 6.06% 3.90% 4.82% 1.77% 1.10% 3.40% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.23 1.48 1.80 2.30 1.47 1.62 2.34 -3.16%
EPS 4.82 6.07 5.54 6.65 2.32 1.09 4.39 6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.00 1.42 1.38 1.31 1.00 1.29 11.56%
Adjusted Per Share Value based on latest NOSH - 179,187
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 0.99 0.66 0.80 1.02 0.66 0.72 1.04 -3.23%
EPS 2.14 2.70 2.46 2.95 1.03 0.49 1.95 6.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6753 0.4445 0.6312 0.6129 0.5824 0.4421 0.5731 11.57%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.94 0.69 0.69 0.62 0.65 0.57 0.61 -
P/RPS 42.20 46.67 38.23 26.95 44.10 35.22 26.08 37.86%
P/EPS 19.50 11.38 12.45 9.32 28.02 51.80 13.90 25.34%
EY 5.13 8.79 8.03 10.73 3.57 1.93 7.20 -20.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.49 0.45 0.50 0.57 0.47 20.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 30/11/09 27/08/09 28/05/09 24/02/09 20/11/08 -
Price 0.87 0.75 0.69 0.66 0.66 0.68 0.57 -
P/RPS 39.06 50.73 38.23 28.68 44.78 42.02 24.37 36.99%
P/EPS 18.05 12.37 12.45 9.92 28.45 61.80 12.98 24.61%
EY 5.54 8.09 8.03 10.08 3.52 1.62 7.70 -19.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.75 0.49 0.48 0.50 0.68 0.44 18.85%

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