[GOPENG] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 85.74%
YoY- 220.28%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 15,029 13,984 13,637 12,591 12,911 14,005 12,656 12.17%
PBT -45,274 -29,767 -26,226 -11,814 49,174 42,545 37,750 -
Tax 103,386 102,996 102,639 101,420 -930 -1,175 -858 -
NP 58,112 73,229 76,413 89,606 48,244 41,370 36,892 35.49%
-
NP to SH 58,292 73,409 76,593 89,606 48,244 41,370 36,892 35.77%
-
Tax Rate - - - - 1.89% 2.76% 2.27% -
Total Cost -43,083 -59,245 -62,776 -77,015 -35,333 -27,365 -24,236 46.89%
-
Net Worth 300,353 294,336 346,337 347,830 292,249 272,464 179,366 41.14%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 300,353 294,336 346,337 347,830 292,249 272,464 179,366 41.14%
NOSH 180,935 179,473 179,449 179,293 179,293 179,253 179,366 0.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 386.67% 523.66% 560.34% 711.67% 373.67% 295.39% 291.50% -
ROE 19.41% 24.94% 22.12% 25.76% 16.51% 15.18% 20.57% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 8.31 7.79 7.60 7.02 7.20 7.81 7.06 11.51%
EPS 32.22 40.90 42.68 49.98 26.91 23.08 20.57 34.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.64 1.93 1.94 1.63 1.52 1.00 40.32%
Adjusted Per Share Value based on latest NOSH - 179,363
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 3.72 3.47 3.38 3.12 3.20 3.47 3.14 11.99%
EPS 14.45 18.19 18.98 22.21 11.96 10.25 9.14 35.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7444 0.7295 0.8584 0.8621 0.7243 0.6753 0.4445 41.15%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.73 0.81 1.28 1.16 0.87 0.94 0.69 -
P/RPS 8.79 10.40 16.84 16.52 12.08 12.03 9.78 -6.88%
P/EPS 2.27 1.98 3.00 2.32 3.23 4.07 3.35 -22.90%
EY 44.13 50.50 33.35 43.08 30.93 24.55 29.81 29.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.66 0.60 0.53 0.62 0.69 -25.97%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 27/04/11 25/02/11 24/11/10 25/08/10 27/05/10 24/02/10 -
Price 0.75 0.87 0.80 1.43 1.14 0.87 0.75 -
P/RPS 9.03 11.17 10.53 20.36 15.83 11.14 10.63 -10.33%
P/EPS 2.33 2.13 1.87 2.86 4.24 3.77 3.65 -25.92%
EY 42.96 47.01 53.35 34.95 23.60 26.53 27.42 35.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.53 0.41 0.74 0.70 0.57 0.75 -28.92%

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