[GOPENG] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[GOPENG] GOPENG BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 93.14%
YoY- 25.44%
Quarter Report
Latest QR
Upcoming QR
GOPENG's Result
GOPENG's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 14,700 16,826 14,044 13,532 18,306 10,710 20,884 -5.67%
PBT 5,020 18,438 56,534 33,686 26,614 30,882 11,276 -12.60%
Tax -412 -180 -1,674 -1,532 -982 -776 -508 -3.42%
NP 4,608 18,258 54,860 32,154 25,632 30,106 10,768 -13.18%
-
NP to SH 4,608 18,258 54,860 32,154 25,632 30,106 10,970 -13.44%
-
Tax Rate 8.21% 0.98% 2.96% 4.55% 3.69% 2.51% 4.51% -
Total Cost 10,092 -1,432 -40,816 -18,622 -7,326 -19,396 10,116 -0.03%
-
Net Worth 283,339 297,723 292,228 247,338 222,263 204,534 182,833 7.56%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 283,339 297,723 292,228 247,338 222,263 204,534 182,833 7.56%
NOSH 179,328 179,351 179,281 179,230 179,244 179,415 179,248 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 31.35% 108.51% 390.63% 237.61% 140.02% 281.10% 51.56% -
ROE 1.63% 6.13% 18.77% 13.00% 11.53% 14.72% 6.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 8.20 9.38 7.83 7.55 10.21 5.97 11.65 -5.67%
EPS 2.56 10.18 30.60 17.94 14.30 16.78 6.12 -13.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.66 1.63 1.38 1.24 1.14 1.02 7.55%
Adjusted Per Share Value based on latest NOSH - 179,187
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 3.64 4.17 3.48 3.35 4.54 2.65 5.18 -5.70%
EPS 1.14 4.53 13.60 7.97 6.35 7.46 2.72 -13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7022 0.7379 0.7243 0.613 0.5509 0.5069 0.4531 7.56%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.76 0.73 0.87 0.62 0.74 0.91 0.52 -
P/RPS 9.27 7.78 11.11 8.21 7.25 15.24 4.46 12.95%
P/EPS 29.58 7.17 2.84 3.46 5.17 5.42 8.50 23.07%
EY 3.38 13.95 35.17 28.94 19.32 18.44 11.77 -18.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.44 0.53 0.45 0.60 0.80 0.51 -1.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 24/08/11 25/08/10 27/08/09 27/08/08 28/08/07 30/08/06 -
Price 0.76 0.75 1.14 0.66 0.77 0.90 0.46 -
P/RPS 9.27 7.99 14.55 8.74 7.54 15.08 3.95 15.26%
P/EPS 29.58 7.37 3.73 3.68 5.38 5.36 7.52 25.61%
EY 3.38 13.57 26.84 27.18 18.57 18.64 13.30 -20.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.70 0.48 0.62 0.79 0.45 1.08%

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