[GOPENG] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -373.01%
YoY- -616.28%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 4,074 4,340 3,698 2,917 3,029 3,993 2,652 33.24%
PBT 3,713 5,506 -3,606 -50,887 19,220 9,047 10,806 -51.03%
Tax -40 -50 1,291 -411 -430 -407 72 -
NP 3,673 5,456 -2,315 -51,298 18,790 8,640 10,878 -51.60%
-
NP to SH 3,673 5,456 -2,135 -51,298 18,790 8,640 10,878 -51.60%
-
Tax Rate 1.08% 0.91% - - 2.24% 4.50% -0.67% -
Total Cost 401 -1,116 6,013 54,215 -15,761 -4,647 -8,226 -
-
Net Worth 300,353 294,336 346,337 347,965 292,249 272,464 179,366 41.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 300,353 294,336 346,337 347,965 292,249 272,464 179,366 41.14%
NOSH 180,935 179,473 179,449 179,363 179,293 179,253 179,366 0.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 90.16% 125.71% -62.60% -1,758.59% 620.34% 216.38% 410.18% -
ROE 1.22% 1.85% -0.62% -14.74% 6.43% 3.17% 6.06% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 2.25 2.42 2.06 1.63 1.69 2.23 1.48 32.31%
EPS 2.03 3.04 -1.29 -28.60 10.48 4.82 6.07 -51.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.64 1.93 1.94 1.63 1.52 1.00 40.32%
Adjusted Per Share Value based on latest NOSH - 179,363
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 1.01 1.08 0.92 0.72 0.75 0.99 0.66 32.89%
EPS 0.91 1.35 -0.53 -12.71 4.66 2.14 2.70 -51.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7444 0.7295 0.8584 0.8624 0.7243 0.6753 0.4445 41.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.73 0.81 1.28 1.16 0.87 0.94 0.69 -
P/RPS 32.42 33.50 62.11 71.33 51.50 42.20 46.67 -21.61%
P/EPS 35.96 26.64 -107.59 -4.06 8.30 19.50 11.38 115.79%
EY 2.78 3.75 -0.93 -24.66 12.05 5.13 8.79 -53.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.66 0.60 0.53 0.62 0.69 -25.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 27/04/11 25/02/11 24/11/10 25/08/10 27/05/10 24/02/10 -
Price 0.75 0.87 0.80 1.43 1.14 0.87 0.75 -
P/RPS 33.31 35.98 38.82 87.93 67.48 39.06 50.73 -24.51%
P/EPS 36.95 28.62 -67.24 -5.00 10.88 18.05 12.37 107.82%
EY 2.71 3.49 -1.49 -20.00 9.19 5.54 8.09 -51.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.41 0.74 0.70 0.57 0.75 -28.92%

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