[GOPENG] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 104.01%
YoY- -94.75%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 3,131 3,027 2,073 1,969 1,652 6,084 3,749 -11.28%
PBT 2,920 304 768 109 -983 1,763 916 116.14%
Tax -119 -150 -195 -30 -988 -90 -116 1.71%
NP 2,801 154 573 79 -1,971 1,673 800 130.05%
-
NP to SH 2,801 154 573 79 -1,971 1,673 800 130.05%
-
Tax Rate 4.08% 49.34% 25.39% 27.52% - 5.10% 12.66% -
Total Cost 330 2,873 1,500 1,890 3,623 4,411 2,949 -76.68%
-
Net Worth 295,066 270,786 274,373 274,373 275,160 272,580 283,339 2.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 295,066 270,786 274,373 274,373 275,160 272,580 283,339 2.73%
NOSH 179,918 179,328 179,328 179,328 179,843 179,328 179,328 0.21%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 89.46% 5.09% 27.64% 4.01% -119.31% 27.50% 21.34% -
ROE 0.95% 0.06% 0.21% 0.03% -0.72% 0.61% 0.28% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.74 1.69 1.16 1.10 0.92 3.39 2.09 -11.47%
EPS 1.56 0.09 0.32 0.04 -1.10 0.93 0.45 128.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.51 1.53 1.53 1.53 1.52 1.58 2.50%
Adjusted Per Share Value based on latest NOSH - 179,328
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.78 0.75 0.51 0.49 0.41 1.51 0.93 -11.03%
EPS 0.69 0.04 0.14 0.02 -0.49 0.41 0.20 127.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7313 0.6711 0.68 0.68 0.682 0.6756 0.7022 2.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.74 0.73 0.72 0.76 0.72 0.74 0.76 -
P/RPS 42.52 43.25 62.29 69.22 78.38 21.81 36.35 10.98%
P/EPS 47.53 850.07 225.33 1,725.19 -65.70 79.32 170.36 -57.20%
EY 2.10 0.12 0.44 0.06 -1.52 1.26 0.59 132.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.47 0.50 0.47 0.49 0.48 -4.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 26/08/13 27/05/13 26/02/13 29/11/12 30/08/12 -
Price 0.755 0.74 0.75 0.80 0.73 0.73 0.76 -
P/RPS 43.39 43.84 64.88 72.86 79.47 21.52 36.35 12.49%
P/EPS 48.50 861.71 234.72 1,815.99 -66.61 78.25 170.36 -56.62%
EY 2.06 0.12 0.43 0.06 -1.50 1.28 0.59 129.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.49 0.52 0.48 0.48 0.48 -2.78%

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