[GOPENG] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 9.48%
YoY- 454.15%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,917 3,029 3,993 2,652 3,237 4,123 2,644 6.76%
PBT -50,887 19,220 9,047 10,806 10,101 12,591 4,252 -
Tax -411 -430 -407 72 -165 -675 -90 174.99%
NP -51,298 18,790 8,640 10,878 9,936 11,916 4,162 -
-
NP to SH -51,298 18,790 8,640 10,878 9,936 11,916 4,162 -
-
Tax Rate - 2.24% 4.50% -0.67% 1.63% 5.36% 2.12% -
Total Cost 54,215 -15,761 -4,647 -8,226 -6,699 -7,793 -1,518 -
-
Net Worth 347,965 292,249 272,464 179,366 254,677 247,279 235,009 29.87%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 347,965 292,249 272,464 179,366 254,677 247,279 235,009 29.87%
NOSH 179,363 179,293 179,253 179,366 179,350 179,187 179,396 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1,758.59% 620.34% 216.38% 410.18% 306.95% 289.01% 157.41% -
ROE -14.74% 6.43% 3.17% 6.06% 3.90% 4.82% 1.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 1.63 1.69 2.23 1.48 1.80 2.30 1.47 7.12%
EPS -28.60 10.48 4.82 6.07 5.54 6.65 2.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.63 1.52 1.00 1.42 1.38 1.31 29.89%
Adjusted Per Share Value based on latest NOSH - 179,366
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 0.72 0.75 0.99 0.66 0.80 1.02 0.66 5.96%
EPS -12.71 4.66 2.14 2.70 2.46 2.95 1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8624 0.7243 0.6753 0.4445 0.6312 0.6129 0.5824 29.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.16 0.87 0.94 0.69 0.69 0.62 0.65 -
P/RPS 71.33 51.50 42.20 46.67 38.23 26.95 44.10 37.75%
P/EPS -4.06 8.30 19.50 11.38 12.45 9.32 28.02 -
EY -24.66 12.05 5.13 8.79 8.03 10.73 3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.62 0.69 0.49 0.45 0.50 12.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 28/05/09 -
Price 1.43 1.14 0.87 0.75 0.69 0.66 0.66 -
P/RPS 87.93 67.48 39.06 50.73 38.23 28.68 44.78 56.74%
P/EPS -5.00 10.88 18.05 12.37 12.45 9.92 28.45 -
EY -20.00 9.19 5.54 8.09 8.03 10.08 3.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.57 0.75 0.49 0.48 0.50 29.83%

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