[GOPENG] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.5%
YoY- -69.08%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 11,778 13,454 15,086 18,763 16,414 16,739 17,478 -23.15%
PBT 1,657 1,805 3,290 3,213 3,251 6,048 9,960 -69.78%
Tax -1,303 -1,224 -1,284 -494 -404 -328 -288 173.80%
NP 354 581 2,006 2,719 2,847 5,720 9,672 -88.99%
-
NP to SH 354 581 2,006 2,719 2,847 5,720 9,672 -88.99%
-
Tax Rate 78.64% 67.81% 39.03% 15.38% 12.43% 5.42% 2.89% -
Total Cost 11,424 12,873 13,080 16,044 13,567 11,019 7,806 28.93%
-
Net Worth 274,373 274,373 275,160 272,580 283,339 283,339 283,339 -2.12%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 274,373 274,373 275,160 272,580 283,339 283,339 283,339 -2.12%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,328 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.01% 4.32% 13.30% 14.49% 17.34% 34.17% 55.34% -
ROE 0.13% 0.21% 0.73% 1.00% 1.00% 2.02% 3.41% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.57 7.50 8.39 10.46 9.15 9.33 9.75 -23.15%
EPS 0.20 0.32 1.12 1.52 1.59 3.19 5.39 -88.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.53 1.53 1.52 1.58 1.58 1.58 -2.12%
Adjusted Per Share Value based on latest NOSH - 179,328
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2.92 3.33 3.74 4.65 4.07 4.15 4.33 -23.11%
EPS 0.09 0.14 0.50 0.67 0.71 1.42 2.40 -88.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.68 0.68 0.682 0.6756 0.7022 0.7022 0.7022 -2.12%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.72 0.76 0.72 0.74 0.76 0.70 0.66 -
P/RPS 10.96 10.13 8.58 7.07 8.30 7.50 6.77 37.91%
P/EPS 364.74 234.58 64.55 48.81 47.87 21.95 12.24 863.16%
EY 0.27 0.43 1.55 2.05 2.09 4.56 8.17 -89.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.47 0.49 0.48 0.44 0.42 7.79%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 27/05/13 26/02/13 29/11/12 30/08/12 31/05/12 28/02/12 -
Price 0.75 0.80 0.73 0.73 0.76 0.86 0.70 -
P/RPS 11.42 10.66 8.70 6.98 8.30 9.21 7.18 36.29%
P/EPS 379.93 246.92 65.45 48.15 47.87 26.96 12.98 851.72%
EY 0.26 0.40 1.53 2.08 2.09 3.71 7.70 -89.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.48 0.48 0.48 0.54 0.44 7.44%

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