[GOPENG] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 112.02%
YoY- -57.51%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 2,652 3,237 4,123 2,644 2,887 4,193 4,857 -33.12%
PBT 10,806 10,101 12,591 4,252 2,838 8,159 3,313 119.46%
Tax 72 -165 -675 -90 -875 -290 -292 -
NP 10,878 9,936 11,916 4,162 1,963 7,869 3,021 134.37%
-
NP to SH 10,878 9,936 11,916 4,162 1,963 7,869 3,021 134.37%
-
Tax Rate -0.67% 1.63% 5.36% 2.12% 30.83% 3.55% 8.81% -
Total Cost -8,226 -6,699 -7,793 -1,518 924 -3,676 1,836 -
-
Net Worth 179,366 254,677 247,279 235,009 178,390 231,230 222,978 -13.47%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 179,366 254,677 247,279 235,009 178,390 231,230 222,978 -13.47%
NOSH 179,366 179,350 179,187 179,396 178,390 179,248 179,821 -0.16%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 410.18% 306.95% 289.01% 157.41% 67.99% 187.67% 62.20% -
ROE 6.06% 3.90% 4.82% 1.77% 1.10% 3.40% 1.35% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 1.48 1.80 2.30 1.47 1.62 2.34 2.70 -32.94%
EPS 6.07 5.54 6.65 2.32 1.09 4.39 1.68 134.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.42 1.38 1.31 1.00 1.29 1.24 -13.32%
Adjusted Per Share Value based on latest NOSH - 179,396
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 0.66 0.80 1.02 0.66 0.72 1.04 1.20 -32.79%
EPS 2.70 2.46 2.95 1.03 0.49 1.95 0.75 134.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4445 0.6312 0.6129 0.5824 0.4421 0.5731 0.5526 -13.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.69 0.69 0.62 0.65 0.57 0.61 0.74 -
P/RPS 46.67 38.23 26.95 44.10 35.22 26.08 27.40 42.48%
P/EPS 11.38 12.45 9.32 28.02 51.80 13.90 44.05 -59.33%
EY 8.79 8.03 10.73 3.57 1.93 7.20 2.27 145.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.49 0.45 0.50 0.57 0.47 0.60 9.73%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 27/08/09 28/05/09 24/02/09 20/11/08 27/08/08 -
Price 0.75 0.69 0.66 0.66 0.68 0.57 0.77 -
P/RPS 50.73 38.23 28.68 44.78 42.02 24.37 28.51 46.68%
P/EPS 12.37 12.45 9.92 28.45 61.80 12.98 45.83 -58.13%
EY 8.09 8.03 10.08 3.52 1.62 7.70 2.18 139.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.49 0.48 0.50 0.68 0.44 0.62 13.49%

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