[GOPENG] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 6.09%
YoY- 26.13%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 13,847 14,581 16,234 16,887 17,440 15,583 13,641 1.00%
PBT 27,840 18,562 24,304 27,787 25,958 32,165 28,092 -0.59%
Tax -1,930 -1,547 -1,656 -966 -676 -771 -573 124.86%
NP 25,910 17,015 22,648 26,821 25,282 31,394 27,519 -3.94%
-
NP to SH 25,910 17,015 22,648 26,821 25,282 31,394 27,519 -3.94%
-
Tax Rate 6.93% 8.33% 6.81% 3.48% 2.60% 2.40% 2.04% -
Total Cost -12,063 -2,434 -6,414 -9,934 -7,842 -15,811 -13,878 -8.92%
-
Net Worth 247,279 235,009 178,390 231,230 222,978 226,038 179,294 23.92%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 247,279 235,009 178,390 231,230 222,978 226,038 179,294 23.92%
NOSH 179,187 179,396 178,390 179,248 179,821 179,395 179,294 -0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 187.12% 116.69% 139.51% 158.83% 144.97% 201.46% 201.74% -
ROE 10.48% 7.24% 12.70% 11.60% 11.34% 13.89% 15.35% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 7.73 8.13 9.10 9.42 9.70 8.69 7.61 1.04%
EPS 14.46 9.48 12.70 14.96 14.06 17.50 15.35 -3.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.31 1.00 1.29 1.24 1.26 1.00 23.97%
Adjusted Per Share Value based on latest NOSH - 179,248
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.43 3.61 4.02 4.19 4.32 3.86 3.38 0.98%
EPS 6.42 4.22 5.61 6.65 6.27 7.78 6.82 -3.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6129 0.5824 0.4421 0.5731 0.5526 0.5602 0.4444 23.92%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.62 0.65 0.57 0.61 0.74 0.85 0.88 -
P/RPS 8.02 8.00 6.26 6.47 7.63 9.79 11.57 -21.69%
P/EPS 4.29 6.85 4.49 4.08 5.26 4.86 5.73 -17.56%
EY 23.32 14.59 22.27 24.53 19.00 20.59 17.44 21.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.57 0.47 0.60 0.67 0.88 -36.07%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 24/02/09 20/11/08 27/08/08 29/05/08 27/02/08 -
Price 0.66 0.66 0.68 0.57 0.77 0.86 0.86 -
P/RPS 8.54 8.12 7.47 6.05 7.94 9.90 11.30 -17.04%
P/EPS 4.56 6.96 5.36 3.81 5.48 4.91 5.60 -12.81%
EY 21.91 14.37 18.67 26.25 18.26 20.35 17.85 14.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.50 0.68 0.44 0.62 0.68 0.86 -32.23%

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