[GOPENG] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.14%
YoY- 143.14%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 13,637 12,591 12,911 14,005 12,656 12,891 13,847 -1.01%
PBT -26,226 -11,814 49,174 42,545 37,750 29,782 27,840 -
Tax 102,639 101,420 -930 -1,175 -858 -1,805 -1,930 -
NP 76,413 89,606 48,244 41,370 36,892 27,977 25,910 105.24%
-
NP to SH 76,593 89,606 48,244 41,370 36,892 27,977 25,910 105.56%
-
Tax Rate - - 1.89% 2.76% 2.27% 6.06% 6.93% -
Total Cost -62,776 -77,015 -35,333 -27,365 -24,236 -15,086 -12,063 199.40%
-
Net Worth 346,337 347,830 292,249 272,464 179,366 254,677 247,279 25.10%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 346,337 347,830 292,249 272,464 179,366 254,677 247,279 25.10%
NOSH 179,449 179,293 179,293 179,253 179,366 179,350 179,187 0.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 560.34% 711.67% 373.67% 295.39% 291.50% 217.03% 187.12% -
ROE 22.12% 25.76% 16.51% 15.18% 20.57% 10.99% 10.48% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 7.60 7.02 7.20 7.81 7.06 7.19 7.73 -1.12%
EPS 42.68 49.98 26.91 23.08 20.57 15.60 14.46 105.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.94 1.63 1.52 1.00 1.42 1.38 24.98%
Adjusted Per Share Value based on latest NOSH - 179,253
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.38 3.12 3.20 3.47 3.14 3.19 3.43 -0.97%
EPS 18.98 22.21 11.96 10.25 9.14 6.93 6.42 105.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8584 0.8621 0.7243 0.6753 0.4445 0.6312 0.6129 25.10%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.28 1.16 0.87 0.94 0.69 0.69 0.62 -
P/RPS 16.84 16.52 12.08 12.03 9.78 9.60 8.02 63.75%
P/EPS 3.00 2.32 3.23 4.07 3.35 4.42 4.29 -21.16%
EY 33.35 43.08 30.93 24.55 29.81 22.61 23.32 26.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.60 0.53 0.62 0.69 0.49 0.45 28.99%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 -
Price 0.80 1.43 1.14 0.87 0.75 0.69 0.66 -
P/RPS 10.53 20.36 15.83 11.14 10.63 9.60 8.54 14.94%
P/EPS 1.87 2.86 4.24 3.77 3.65 4.42 4.56 -44.71%
EY 53.35 34.95 23.60 26.53 27.42 22.61 21.91 80.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.74 0.70 0.57 0.75 0.49 0.48 -9.94%

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