[GOPENG] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[GOPENG] GOPENG BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -429.1%
YoY- -142.85%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 10,839 10,708 10,200 8,721 11,778 13,454 15,086 -19.82%
PBT 3,151 4,093 4,101 198 1,657 1,805 3,290 -2.84%
Tax -508 -494 -494 -1,363 -1,303 -1,224 -1,284 -46.19%
NP 2,643 3,599 3,607 -1,165 354 581 2,006 20.24%
-
NP to SH 2,643 3,599 3,607 -1,165 354 581 2,006 20.24%
-
Tax Rate 16.12% 12.07% 12.05% 688.38% 78.64% 67.81% 39.03% -
Total Cost 8,196 7,109 6,593 9,886 11,424 12,873 13,080 -26.83%
-
Net Worth 294,099 295,892 295,066 270,786 274,373 274,373 275,160 4.55%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 294,099 295,892 295,066 270,786 274,373 274,373 275,160 4.55%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,328 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 24.38% 33.61% 35.36% -13.36% 3.01% 4.32% 13.30% -
ROE 0.90% 1.22% 1.22% -0.43% 0.13% 0.21% 0.73% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.04 5.97 5.67 4.86 6.57 7.50 8.39 -19.72%
EPS 1.47 2.01 2.00 -0.65 0.20 0.32 1.12 19.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.65 1.64 1.51 1.53 1.53 1.53 4.75%
Adjusted Per Share Value based on latest NOSH - 179,328
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.69 2.65 2.53 2.16 2.92 3.33 3.74 -19.77%
EPS 0.66 0.89 0.89 -0.29 0.09 0.14 0.50 20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7289 0.7333 0.7313 0.6711 0.68 0.68 0.682 4.54%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.85 0.77 0.74 0.73 0.72 0.76 0.72 -
P/RPS 14.06 12.90 13.05 15.01 10.96 10.13 8.58 39.12%
P/EPS 57.67 38.37 36.91 -112.37 364.74 234.58 64.55 -7.25%
EY 1.73 2.61 2.71 -0.89 0.27 0.43 1.55 7.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.45 0.48 0.47 0.50 0.47 6.99%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 30/05/14 28/02/14 25/11/13 26/08/13 27/05/13 26/02/13 -
Price 0.83 0.82 0.755 0.74 0.75 0.80 0.73 -
P/RPS 13.73 13.73 13.32 15.22 11.42 10.66 8.70 35.66%
P/EPS 56.32 40.86 37.66 -113.91 379.93 246.92 65.45 -9.55%
EY 1.78 2.45 2.66 -0.88 0.26 0.40 1.53 10.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.46 0.49 0.49 0.52 0.48 4.13%

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