[GOPENG] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[GOPENG] GOPENG BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 31.87%
YoY- 62.89%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 12,591 12,911 14,005 12,656 12,891 13,847 14,581 -9.31%
PBT -11,814 49,174 42,545 37,750 29,782 27,840 18,562 -
Tax 101,420 -930 -1,175 -858 -1,805 -1,930 -1,547 -
NP 89,606 48,244 41,370 36,892 27,977 25,910 17,015 202.38%
-
NP to SH 89,606 48,244 41,370 36,892 27,977 25,910 17,015 202.38%
-
Tax Rate - 1.89% 2.76% 2.27% 6.06% 6.93% 8.33% -
Total Cost -77,015 -35,333 -27,365 -24,236 -15,086 -12,063 -2,434 898.29%
-
Net Worth 347,830 292,249 272,464 179,366 254,677 247,279 235,009 29.84%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 347,830 292,249 272,464 179,366 254,677 247,279 235,009 29.84%
NOSH 179,293 179,293 179,253 179,366 179,350 179,187 179,396 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 711.67% 373.67% 295.39% 291.50% 217.03% 187.12% 116.69% -
ROE 25.76% 16.51% 15.18% 20.57% 10.99% 10.48% 7.24% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.02 7.20 7.81 7.06 7.19 7.73 8.13 -9.31%
EPS 49.98 26.91 23.08 20.57 15.60 14.46 9.48 202.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.63 1.52 1.00 1.42 1.38 1.31 29.89%
Adjusted Per Share Value based on latest NOSH - 179,366
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 3.12 3.20 3.47 3.14 3.19 3.43 3.61 -9.25%
EPS 22.21 11.96 10.25 9.14 6.93 6.42 4.22 202.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8621 0.7243 0.6753 0.4445 0.6312 0.6129 0.5824 29.85%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.16 0.87 0.94 0.69 0.69 0.62 0.65 -
P/RPS 16.52 12.08 12.03 9.78 9.60 8.02 8.00 62.08%
P/EPS 2.32 3.23 4.07 3.35 4.42 4.29 6.85 -51.37%
EY 43.08 30.93 24.55 29.81 22.61 23.32 14.59 105.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.53 0.62 0.69 0.49 0.45 0.50 12.91%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 28/05/09 -
Price 1.43 1.14 0.87 0.75 0.69 0.66 0.66 -
P/RPS 20.36 15.83 11.14 10.63 9.60 8.54 8.12 84.46%
P/EPS 2.86 4.24 3.77 3.65 4.42 4.56 6.96 -44.69%
EY 34.95 23.60 26.53 27.42 22.61 21.91 14.37 80.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.57 0.75 0.49 0.48 0.50 29.83%

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