[GOPENG] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -71.04%
YoY- -89.84%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 10,200 8,721 11,778 13,454 15,086 18,763 16,414 -27.11%
PBT 4,101 198 1,657 1,805 3,290 3,213 3,251 16.69%
Tax -494 -1,363 -1,303 -1,224 -1,284 -494 -404 14.30%
NP 3,607 -1,165 354 581 2,006 2,719 2,847 17.03%
-
NP to SH 3,607 -1,165 354 581 2,006 2,719 2,847 17.03%
-
Tax Rate 12.05% 688.38% 78.64% 67.81% 39.03% 15.38% 12.43% -
Total Cost 6,593 9,886 11,424 12,873 13,080 16,044 13,567 -38.10%
-
Net Worth 295,066 270,786 274,373 274,373 275,160 272,580 283,339 2.73%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 295,066 270,786 274,373 274,373 275,160 272,580 283,339 2.73%
NOSH 179,328 179,328 179,328 179,328 179,328 179,328 179,328 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 35.36% -13.36% 3.01% 4.32% 13.30% 14.49% 17.34% -
ROE 1.22% -0.43% 0.13% 0.21% 0.73% 1.00% 1.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.67 4.86 6.57 7.50 8.39 10.46 9.15 -27.25%
EPS 2.00 -0.65 0.20 0.32 1.12 1.52 1.59 16.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.51 1.53 1.53 1.53 1.52 1.58 2.50%
Adjusted Per Share Value based on latest NOSH - 179,328
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.53 2.16 2.92 3.33 3.74 4.65 4.07 -27.10%
EPS 0.89 -0.29 0.09 0.14 0.50 0.67 0.71 16.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7313 0.6711 0.68 0.68 0.682 0.6756 0.7022 2.73%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.74 0.73 0.72 0.76 0.72 0.74 0.76 -
P/RPS 13.05 15.01 10.96 10.13 8.58 7.07 8.30 35.10%
P/EPS 36.91 -112.37 364.74 234.58 64.55 48.81 47.87 -15.87%
EY 2.71 -0.89 0.27 0.43 1.55 2.05 2.09 18.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.47 0.50 0.47 0.49 0.48 -4.20%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 25/11/13 26/08/13 27/05/13 26/02/13 29/11/12 30/08/12 -
Price 0.755 0.74 0.75 0.80 0.73 0.73 0.76 -
P/RPS 13.32 15.22 11.42 10.66 8.70 6.98 8.30 36.95%
P/EPS 37.66 -113.91 379.93 246.92 65.45 48.15 47.87 -14.74%
EY 2.66 -0.88 0.26 0.40 1.53 2.08 2.09 17.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.49 0.52 0.48 0.48 0.48 -2.78%

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