[GOPENG] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -84.91%
YoY- -90.18%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 16,414 16,739 17,478 15,847 15,029 13,984 13,637 13.16%
PBT 3,251 6,048 9,960 7,414 -45,274 -29,767 -26,226 -
Tax -404 -328 -288 1,201 103,386 102,996 102,639 -
NP 2,847 5,720 9,672 8,615 58,112 73,229 76,413 -88.86%
-
NP to SH 2,847 5,720 9,672 8,795 58,292 73,409 76,593 -88.88%
-
Tax Rate 12.43% 5.42% 2.89% -16.20% - - - -
Total Cost 13,567 11,019 7,806 7,232 -43,083 -59,245 -62,776 -
-
Net Worth 283,339 283,339 283,339 284,558 300,353 294,336 346,337 -12.53%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 283,339 283,339 283,339 284,558 300,353 294,336 346,337 -12.53%
NOSH 179,328 179,328 179,328 180,100 180,935 179,473 179,449 -0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 17.34% 34.17% 55.34% 54.36% 386.67% 523.66% 560.34% -
ROE 1.00% 2.02% 3.41% 3.09% 19.41% 24.94% 22.12% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 9.15 9.33 9.75 8.80 8.31 7.79 7.60 13.18%
EPS 1.59 3.19 5.39 4.88 32.22 40.90 42.68 -88.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.58 1.58 1.58 1.66 1.64 1.93 -12.49%
Adjusted Per Share Value based on latest NOSH - 180,100
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 4.07 4.15 4.33 3.93 3.72 3.47 3.38 13.19%
EPS 0.71 1.42 2.40 2.18 14.45 18.19 18.98 -88.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7022 0.7022 0.7022 0.7052 0.7444 0.7295 0.8584 -12.54%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.76 0.70 0.66 0.68 0.73 0.81 1.28 -
P/RPS 8.30 7.50 6.77 7.73 8.79 10.40 16.84 -37.63%
P/EPS 47.87 21.95 12.24 13.92 2.27 1.98 3.00 534.88%
EY 2.09 4.56 8.17 7.18 44.13 50.50 33.35 -84.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.42 0.43 0.44 0.49 0.66 -19.14%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 28/02/12 23/11/11 24/08/11 27/04/11 25/02/11 -
Price 0.76 0.86 0.70 0.72 0.75 0.87 0.80 -
P/RPS 8.30 9.21 7.18 8.18 9.03 11.17 10.53 -14.68%
P/EPS 47.87 26.96 12.98 14.74 2.33 2.13 1.87 770.30%
EY 2.09 3.71 7.70 6.78 42.96 47.01 53.35 -88.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.44 0.46 0.45 0.53 0.41 11.09%

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