[GOPENG] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -50.23%
YoY- -95.12%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 13,454 15,086 18,763 16,414 16,739 17,478 15,847 -10.33%
PBT 1,805 3,290 3,213 3,251 6,048 9,960 7,414 -60.97%
Tax -1,224 -1,284 -494 -404 -328 -288 1,201 -
NP 581 2,006 2,719 2,847 5,720 9,672 8,615 -83.40%
-
NP to SH 581 2,006 2,719 2,847 5,720 9,672 8,795 -83.63%
-
Tax Rate 67.81% 39.03% 15.38% 12.43% 5.42% 2.89% -16.20% -
Total Cost 12,873 13,080 16,044 13,567 11,019 7,806 7,232 46.82%
-
Net Worth 274,373 275,160 272,580 283,339 283,339 283,339 284,558 -2.39%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 274,373 275,160 272,580 283,339 283,339 283,339 284,558 -2.39%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 180,100 -0.28%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.32% 13.30% 14.49% 17.34% 34.17% 55.34% 54.36% -
ROE 0.21% 0.73% 1.00% 1.00% 2.02% 3.41% 3.09% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 7.50 8.39 10.46 9.15 9.33 9.75 8.80 -10.09%
EPS 0.32 1.12 1.52 1.59 3.19 5.39 4.88 -83.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.52 1.58 1.58 1.58 1.58 -2.11%
Adjusted Per Share Value based on latest NOSH - 179,328
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 3.33 3.74 4.65 4.07 4.15 4.33 3.93 -10.44%
EPS 0.14 0.50 0.67 0.71 1.42 2.40 2.18 -83.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.682 0.6756 0.7022 0.7022 0.7022 0.7052 -2.39%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.76 0.72 0.74 0.76 0.70 0.66 0.68 -
P/RPS 10.13 8.58 7.07 8.30 7.50 6.77 7.73 19.73%
P/EPS 234.58 64.55 48.81 47.87 21.95 12.24 13.92 556.17%
EY 0.43 1.55 2.05 2.09 4.56 8.17 7.18 -84.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.49 0.48 0.44 0.42 0.43 10.56%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 29/11/12 30/08/12 31/05/12 28/02/12 23/11/11 -
Price 0.80 0.73 0.73 0.76 0.86 0.70 0.72 -
P/RPS 10.66 8.70 6.98 8.30 9.21 7.18 8.18 19.28%
P/EPS 246.92 65.45 48.15 47.87 26.96 12.98 14.74 553.57%
EY 0.40 1.53 2.08 2.09 3.71 7.70 6.78 -84.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.48 0.48 0.54 0.44 0.46 8.50%

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